Industrials / Marine ShippingJakarta
$21.00
+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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $1.5M · quality 33.7/100
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
17/100
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
$787.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-39.9%
↓Gross Margin
-42.2%
↓Debt/Equity
0.78
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-23.6%
FCF CAGR
—
FCF margin
-27.5%
FCF / Net income
0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.1M · net income $-7.4M · FCF $-1.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.1M | $5.1M | $11.2M | $11.2M | $11.4M |
| Net Income | $-7.4M | $-7.4M | $-5.0M | $-4.9M | $-4.4M |
| EBITDA | $-6.2M | $-6.2M | $-4.3M | $-3.5M | $-2.9M |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Gross Margin | -42.2% | -42.2% | 9.5% | 3.4% | 2.2% |
| Operating Margin | -39.2% | -39.2% | -9.0% | -23.0% | -9.1% |
| Net Margin | -145.6% | -145.6% | -44.5% | -43.4% | -38.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.78 | 0.78 | 0.87 | 0.87 | 0.86 |
| Current Ratio | 1.29 | 1.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.4M | $-1.4M | $5.9M | $1.5M | $3.8M |
| Returns | |||||
| ROE | -39.9% | -39.9% | -19.3% | -15.8% | -12.4% |
| Valuation | |||||
| P/B | 4244.40 | 4244.40 | 1301.17 | 6062.11 | 5238.96 |
| Growth & Yield | |||||
| Revenue Growth | -54.7% | -54.7% | -0.1% | -1.3% | — |
| EPS Growth | -48.1% | -48.1% | -2.3% | -10.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+61.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
+61.5%
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.