Technology / Software - ApplicationJakartaID
$56.00
+2.00 (+3.70%)
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 21%
FCF escenarios
weak_data · normalized FCF $-65.0B · quality 43.7/100
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
34/100
D
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$245.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
3.7%
↓Gross Margin
1.7%
↓Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
+4.0%
FCF CAGR
—
FCF margin
-0.5%
FCF / Net income
-1.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.75T · net income $5.73B · FCF $-7.90B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $1749.17B | $1749.17B | $2277.04B | $2353.07B | $2388.99B | $2520.73B | $1437.86B |
| Net Income | $5.73B | $5.73B | $6.73B | $5.43B | $4.60B | $13.19B | $2.19B |
| EBITDA | $11.47B | $11.47B | $13.89B | $6.10B | $6.41B | $17.13B | $3.10B |
| EPS | 1.31 | 1.31 | 1.54 | 5.44 | 11.51 | 32.98 | 5.47 |
| Gross Margin | 1.7% | 1.7% | 1.5% | 1.3% | 1.3% | 1.4% | 0.7% |
| Operating Margin | 0.5% | 0.5% | 0.4% | 0.2% | 0.2% | 0.6% | 0.2% |
| Net Margin | 0.3% | 0.3% | 0.3% | 0.2% | 0.2% | 0.5% | 0.2% |
| Balance Sheet | |||||||
| Debt/Equity | 0.08 | 0.08 | 0.23 | 0.52 | 1.94 | — | — |
| Current Ratio | 3.14 | 3.14 | 2.79 | 1.18 | 1.06 | 0.93 | 1.08 |
| Cash Flow | |||||||
| Free Cash Flow | $-7.90B | $-7.90B | $-65.02B | $-65.88B | $14.23B | $15.27B | $6.67B |
| Returns | |||||||
| ROE | 3.7% | 3.7% | 4.4% | 13.1% | 89.8% | 3648.3% | 64.2% |
| Growth & Yield | |||||||
| Revenue Growth | -23.2% | -23.2% | -3.2% | -1.5% | -5.2% | 75.3% | — |
| EPS Growth | -14.5% | -14.5% | -71.7% | -52.7% | -65.1% | 503.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
55.8%
EPS terminal req.
$4.97
Spread vs growth
-70.3%
5Y implied EPS CAGR
35.5%
EPS terminal req.
$6.01
Spread vs growth
-50.1%
10Y implied EPS CAGR
22.1%
EPS terminal req.
$9.68
Spread vs growth
-36.6%
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
+12.0%
Start / end P/E
32.5x → 42.6x
EPS bridge
1.54 → 1.31
Residual
-4.5%
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.