Communication Services / BroadcastingJakarta
$230.00
+4.00 (+1.77%)
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 33% · confianza 20%
FCF escenarios
weak_data · normalized FCF $778.5B · quality 52.3/100
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
48/100
C
Piotroski
5/9
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
$14.61T
P/E
15.8x
↑EV/EBITDA
10.6x
↑ROE
11.8%
↑Gross Margin
38.1%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.2%
FCF CAGR
—
FCF margin
5.3%
FCF / Net income
0.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.89T · net income $771.02B · FCF $367.11B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6888.00B | $6888.00B | $7057.82B | $6513.20B | $7132.53B |
| Net Income | $771.02B | $771.02B | $594.85B | $334.61B | $846.36B |
| EBITDA | $1259.45B | $1259.45B | $1074.33B | $692.84B | $1371.81B |
| EPS | 12.15 | 12.15 | 9.39 | 5.29 | 13.39 |
| Gross Margin | 38.1% | 38.1% | 35.8% | 33.6% | 37.9% |
| Operating Margin | 13.0% | 13.0% | 9.3% | 5.2% | 15.4% |
| Net Margin | 11.2% | 11.2% | 8.4% | 5.1% | 11.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.00 | 0.00 | 0.04 |
| Current Ratio | 3.10 | 3.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $367.11B | $367.11B | $778.50B | $986.56B | $-835.37B |
| Returns | |||||
| ROE | 11.8% | 11.8% | 7.9% | 4.5% | 11.2% |
| Valuation | |||||
| P/E | 15.78 | 15.78 | 17.57 | 29.11 | 15.38 |
| EV/EBITDA | 10.65 | 10.65 | 7.40 | 13.16 | 8.01 |
| P/B | 2.23 | 2.23 | 1.40 | 1.30 | 1.73 |
| Growth & Yield | |||||
| Revenue Growth | -2.4% | -2.4% | 8.4% | -8.7% | — |
| EPS Growth | 29.4% | 29.4% | 77.5% | -60.5% | — |
| Dividend Yield | 9.3% | 9.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
18.9%
EPS terminal req.
$20.41
Spread vs growth
10.5%
5Y implied EPS CAGR
15.2%
EPS terminal req.
$24.69
Spread vs growth
14.2%
10Y implied EPS CAGR
12.6%
EPS terminal req.
$39.77
Spread vs growth
16.8%
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
+35.7%
Start / end P/E
19.4x → 18.9x
EPS bridge
9.39 → 12.15
Residual
-0.7%
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.