Basic Materials / Lumber & Wood ProductionJakarta
$86.00
+2.00 (+2.38%)
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 18%
FCF escenarios
weak_data · normalized FCF $-2.3M · quality 43.3/100
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
14/100
F
Piotroski
4/9
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
$543.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-27.0%
↓Gross Margin
12.0%
↓Debt/Equity
0.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-34.6%
FCF CAGR
—
FCF margin
-13.8%
FCF / Net income
0.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.4M · net income $-3.6M · FCF $-2.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $16.4M | $16.4M | $1.3M | $15.5M | $58.9M |
| Net Income | $-3.6M | $-3.6M | $-11.5M | $-14.1M | $15.1M |
| EBITDA | $-3.4M | $-3.4M | $-6.6M | $-14.9M | $40.5M |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | 0.00 |
| Gross Margin | 12.0% | 12.0% | -44.5% | -1.0% | 20.5% |
| Operating Margin | -18.0% | -18.0% | -451.6% | -36.9% | 7.8% |
| Net Margin | -22.0% | -22.0% | -887.0% | -91.1% | 25.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.56 | 0.56 | 0.42 | 1.09 | 0.42 |
| Current Ratio | 0.32 | 0.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.3M | $-2.3M | $-4.4M | $-168931.00 | $1.5M |
| Returns | |||||
| ROE | -27.0% | -27.0% | -69.5% | -157.6% | 67.9% |
| Valuation | |||||
| P/E | — | — | — | — | 58220.58 |
| EV/EBITDA | — | — | — | — | 21770.59 |
| P/B | 40520.15 | 40520.15 | 31774.22 | 101771.99 | 39532.29 |
| Growth & Yield | |||||
| Revenue Growth | 1171.6% | 1171.6% | -91.7% | -73.7% | — |
| EPS Growth | 68.4% | 68.4% | 47.6% | -242.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-6.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-6.5%
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.