Industrials / Staffing & Employment ServicesJakarta
$214.00
+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 21%
FCF escenarios
weak_data · normalized FCF $-10.9B · quality 59.0/100
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
26/100
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
$356.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-14.4%
↓Gross Margin
3.3%
↓Debt/Equity
0.24
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-25.3%
FCF CAGR
—
FCF margin
-2.0%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $318.97B · net income $-24.06B · FCF $-6.32B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $318.97B | $318.97B | $401.95B | $633.42B | $765.52B |
| Net Income | $-24.06B | $-24.06B | $-9.54B | $889.2M | $1.20B |
| EBITDA | $-14.11B | $-14.11B | $-2.24B | $13.67B | $12.62B |
| EPS | -14.52 | -14.52 | -5.76 | 0.54 | 0.72 |
| Gross Margin | 3.3% | 3.3% | 3.4% | 5.9% | 5.4% |
| Operating Margin | -0.2% | -0.2% | -1.2% | 1.2% | 0.8% |
| Net Margin | -7.5% | -7.5% | -2.4% | 0.1% | 0.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.24 | 0.24 | 0.39 | 0.32 | 0.33 |
| Current Ratio | 4.35 | 4.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.32B | $-6.32B | $-10.93B | $-17.30B | $5.45B |
| Returns | |||||
| ROE | -14.4% | -14.4% | -5.4% | 0.5% | 0.7% |
| Valuation | |||||
| P/E | — | — | — | 1250.00 | 4833.33 |
| EV/EBITDA | — | — | — | 85.85 | 459.23 |
| P/B | 2.12 | 2.12 | 1.02 | 6.04 | 31.40 |
| Growth & Yield | |||||
| Revenue Growth | -20.6% | -20.6% | -36.5% | -17.3% | — |
| EPS Growth | -152.1% | -152.1% | -1166.7% | -25.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+52.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.76 → -14.52
Residual
+52.9%
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.