Industrials / Staffing & Employment ServicesJakartaID
$775.00
+0.00 (+0.00%)
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 25%
FCF escenarios
weak_data · normalized FCF $18.3B · quality 43.7/100
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
43/100
C
Piotroski
4/9
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
$755.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.6%
↓Gross Margin
5.7%
↓Debt/Equity
0.22
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2015–2025 · 10 años de histórico normalizado
Revenue CAGR
+13.5%
FCF CAGR
—
FCF margin
1.3%
FCF / Net income
-1.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.04T · net income $-16.14B · FCF $26.29B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||
| Revenue | $2036.36B | $2036.36B | $1870.25B | $1780.35B | $1529.12B | $1389.33B | $1368.04B | $1348.10B | $896.97B | $911.09B | $596.73B | $574.94B |
| Net Income | $-16.14B | $-16.14B | $5.69B | $27.62B | $23.83B | $28.27B | $16.64B | $27.10B | $12.62B | $4.20B | $743.9M | $2.86B |
| EBITDA | $2.28B | $2.28B | $54.38B | $74.61B | $64.35B | $55.51B | $49.92B | $45.52B | $42.91B | $41.09B | $13.72B | $28.22B |
| EPS | -20.19 | -20.19 | 7.11 | 46.98 | 35.98 | 42.90 | 24.58 | 45.55 | 28.87 | 5.25 | 0.93 | 3.57 |
| Gross Margin | 5.7% | 5.7% | 8.0% | 9.3% | 10.2% | 10.1% | 8.9% | 10.0% | 11.5% | 13.1% | 13.0% | 17.0% |
| Operating Margin | -0.7% | -0.7% | 1.2% | 2.4% | 2.6% | 3.3% | 1.7% | 3.1% | 2.9% | 3.9% | 1.2% | 3.0% |
| Net Margin | -0.8% | -0.8% | 0.3% | 1.6% | 1.6% | 2.0% | 1.2% | 2.0% | 1.4% | 0.5% | 0.1% | 0.5% |
| Balance Sheet | ||||||||||||
| Debt/Equity | 0.22 | 0.22 | 0.25 | 0.37 | 0.43 | 0.53 | 0.83 | 0.75 | 0.79 | 2.54 | 3.85 | 2.65 |
| Current Ratio | 2.27 | 2.27 | 2.73 | 2.60 | 2.43 | 2.29 | 1.97 | 2.00 | 1.92 | 1.21 | 1.10 | 1.16 |
| Cash Flow | ||||||||||||
| Free Cash Flow | $26.29B | $26.29B | $18.31B | $-19.19B | $-30.04B | $14.21B | $15.93B | $-4.85B | $-29.99B | $24.94B | $12.29B | $-25.70B |
| Returns | ||||||||||||
| ROE | -6.6% | -6.6% | 2.2% | 10.5% | 12.6% | 17.2% | 12.3% | 22.9% | 14.4% | 9.9% | 3.0% | 7.6% |
| Growth & Yield | ||||||||||||
| Revenue Growth | 8.9% | 8.9% | 5.0% | 16.4% | 10.1% | 1.6% | 1.5% | 50.3% | -1.5% | 52.7% | 3.8% | — |
| EPS Growth | -383.8% | -383.8% | -84.9% | 30.6% | -16.1% | 74.6% | -46.0% | 57.8% | 450.0% | 464.5% | -74.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+79.4%
Start / end P/E
n/dx → n/dx
EPS bridge
7.11 → -20.19
Residual
+79.4%
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.