Industrials / RailroadsJakarta
$16.00
+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 20%
FCF escenarios
weak_data · normalized FCF $-4.9B · quality 55.0/100
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
18/100
F
Piotroski
2/9
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
$163.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-53.1%
↓Gross Margin
4.0%
↓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
+5.9%
FCF CAGR
—
FCF margin
-140.6%
FCF / Net income
0.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.50B · net income $-19.57B · FCF $-4.92B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.50B | $3.50B | $3.90B | $4.85B | $2.95B |
| Net Income | $-19.57B | $-19.57B | $-1.78B | $-4.05B | $-14.89B |
| EBITDA | $-19.51B | $-19.51B | $-1.76B | $-4.08B | $-14.99B |
| EPS | -0.91 | -0.91 | -0.17 | -0.40 | -1.46 |
| Gross Margin | 4.0% | 4.0% | 3.3% | -63.1% | -193.0% |
| Operating Margin | -528.8% | -528.8% | -181.7% | -89.8% | -492.4% |
| Net Margin | -558.7% | -558.7% | -45.7% | -83.5% | -505.1% |
| Balance Sheet | |||||
| Current Ratio | 34.43 | 34.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.92B | $-4.92B | $-8.27B | $-2.99B | $-6.82B |
| Returns | |||||
| ROE | -53.1% | -53.1% | -3.2% | -6.9% | -23.8% |
| Valuation | |||||
| P/B | 4.44 | 4.44 | 1.27 | 8.75 | 8.17 |
| Growth & Yield | |||||
| Revenue Growth | -10.2% | -10.2% | -19.6% | 64.5% | — |
| EPS Growth | -435.3% | -435.3% | 57.5% | 72.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+128.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.17 → -0.91
Residual
+128.6%
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.