Real Estate / Real Estate - DiversifiedJakarta
$30.00
+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
24/100
D
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
$302.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.5%
↓Gross Margin
63.1%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.1%
FCF CAGR
—
FCF margin
619.4%
FCF / Net income
-4.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.74B · net income $-4.93B · FCF $23.14B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.74B | $3.74B | $3.83B | $3.55B | $2.73B |
| Net Income | $-4.93B | $-4.93B | $-2.06B | $-2.68B | $-3.11B |
| EBITDA | $-4.93B | $-4.93B | $-1.98B | $-2.62B | $-3.06B |
| EPS | — | — | -0.20 | -0.27 | -0.31 |
| Gross Margin | 63.1% | 63.1% | 59.0% | 59.0% | 59.0% |
| Operating Margin | -119.3% | -119.3% | -58.8% | -82.9% | -132.1% |
| Net Margin | -131.8% | -131.8% | -53.8% | -75.5% | -113.9% |
| Balance Sheet | |||||
| Current Ratio | 3.49 | 3.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $23.14B | $23.14B | $63.3M | $-542.7M | $-3.97B |
| Returns | |||||
| ROE | -0.5% | -0.5% | -0.2% | -0.3% | -0.3% |
| Valuation | |||||
| P/B | 0.29 | 0.29 | 0.11 | 0.08 | 0.48 |
| Growth & Yield | |||||
| Revenue Growth | -2.5% | -2.5% | 8.1% | 30.0% | — |
| EPS Growth | — | — | 25.9% | 12.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+233.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.20 → n/d
Residual
+233.3%
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.