Communication Services / EntertainmentJakarta
$190.00
-5.00 (-2.56%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $-71.4B · quality 53.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
13/100
F
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.29T
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.2%
↓Gross Margin
7.2%
↓Debt/Equity
0.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-17.5%
FCF CAGR
—
FCF margin
-6.7%
FCF / Net income
0.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $180.96B · net income $-54.29B · FCF $-12.04B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $180.96B | $180.96B | $229.34B | $399.27B | $321.85B |
| Net Income | $-54.29B | $-54.29B | $-178.77B | $102.98B | $87.29B |
| EBITDA | $-40.14B | $-40.14B | $-203.21B | $154.52B | $128.82B |
| EPS | — | — | -28.01 | 17.54 | 14.09 |
| Gross Margin | 7.2% | 7.2% | 35.0% | 59.7% | 51.0% |
| Operating Margin | -62.8% | -62.8% | -96.6% | 34.4% | 25.1% |
| Net Margin | -30.0% | -30.0% | -77.9% | 25.8% | 27.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.26 | 0.10 | 0.16 |
| Current Ratio | 0.62 | 0.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-12.04B | $-12.04B | $-78.72B | $-71.43B | $-728.1M |
| Returns | |||||
| ROE | -4.2% | -4.2% | -13.4% | 8.4% | 9.6% |
| Valuation | |||||
| P/E | — | — | — | 34.49 | — |
| EV/EBITDA | — | — | — | 23.06 | — |
| P/B | 1.00 | 1.00 | 1.51 | 2.90 | — |
| Growth & Yield | |||||
| Revenue Growth | -21.1% | -21.1% | -42.6% | 24.1% | — |
| EPS Growth | — | — | -259.7% | 24.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-33.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-28.01 → n/d
Residual
-33.6%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.