Real Estate / Real Estate - DiversifiedJakartaID
$50.00
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
23/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$331.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
0.0%
↓Gross Margin
27.0%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2016–2025 · 9 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.52B · net income $68.3M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||
| Revenue | $8.52B | $8.52B | $115.89B | $8.37B | $6.03B | $23.95B | $12.69B | $10.13B | $7.87B | $0.00 | $0.00 |
| Net Income | $68.3M | $68.3M | $24.13B | $177.8M | $167.1M | $1.27B | $1.02B | $1.38B | $517.8M | $-802.7M | $-705.8M |
| EBITDA | $505.2M | $505.2M | $25.78B | $1.37B | $1.20B | $2.44B | $1.93B | $1.30B | $695.8M | $-789.8M | $-703.1M |
| EPS | 0.01 | 0.01 | 3.64 | 0.03 | 0.03 | 0.19 | 0.15 | 0.27 | 2.59 | -4.01 | -3.53 |
| Gross Margin | 27.0% | 27.0% | 23.3% | 27.6% | 33.9% | 25.1% | 31.1% | 28.8% | 20.5% | — | — |
| Operating Margin | -7.1% | -7.1% | 20.4% | 2.7% | -3.2% | 5.3% | 2.7% | 8.6% | 6.1% | — | — |
| Net Margin | 0.8% | 0.8% | 20.8% | 2.1% | 2.8% | 5.3% | 8.1% | 13.7% | 6.6% | — | — |
| Balance Sheet | |||||||||||
| Debt/Equity | — | — | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 | 12.20 | 13.37 | 9.52 |
| Current Ratio | 28.93 | 28.93 | 62.03 | 169.90 | 308.79 | 28.82 | 76.90 | 50.50 | 20.72 | 11.76 | 86.80 |
| Cash Flow | |||||||||||
| Free Cash Flow | — | — | $71.23B | $-651.3M | $-2.41B | $32.6M | $-34.9M | $-252.63B | $-1.55B | $2.07B | $-5.00B |
| Returns | |||||||||||
| ROE | 0.0% | 0.0% | 6.4% | 0.1% | 0.0% | 0.4% | 0.3% | 0.4% | 14.0% | -25.1% | -17.6% |
| Growth & Yield | |||||||||||
| Revenue Growth | -92.6% | -92.6% | 1285.0% | 38.7% | -74.8% | 88.7% | 25.3% | 28.8% | — | — | — |
| EPS Growth | -99.7% | -99.7% | 13475.9% | 6.3% | -86.8% | 23.9% | -42.4% | -89.7% | 164.5% | -13.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
655.2%
EPS terminal req.
$4.44
Spread vs growth
-754.9%
5Y implied EPS CAGR
249.4%
EPS terminal req.
$5.37
Spread vs growth
-349.2%
10Y implied EPS CAGR
96.1%
EPS terminal req.
$8.65
Spread vs growth
-195.8%
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
+11.1%
Start / end P/E
12.4x → 4853.3x
EPS bridge
3.64 → 0.01
Residual
-39026.8%
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.