Technology / Information Technology ServicesJakartaID
$74.00
+3.00 (+4.23%)
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 23%
FCF escenarios
weak_data · normalized FCF $-83.5B · quality 66.0/100
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
20/100
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
$218.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-20.4%
↓Gross Margin
5.0%
↓Debt/Equity
0.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-16.8%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $62.01B · net income $-36.39B · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $62.01B | $62.01B | $152.93B | $187.50B | $107.52B |
| Net Income | $-36.39B | $-36.39B | $2.45B | $18.08B | $15.34B |
| EPS | -12.33 | -12.33 | 0.83 | 6.13 | 5.20 |
| Gross Margin | 5.0% | 5.0% | 21.3% | 24.5% | 32.1% |
| Operating Margin | -26.0% | -26.0% | 5.8% | 15.0% | 20.3% |
| Net Margin | -58.7% | -58.7% | 1.6% | 9.6% | 14.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.22 | 0.22 | 0.08 | 0.09 | 0.00 |
| Current Ratio | 3.89 | 3.89 | 2.51 | 9.76 | 2.55 |
| Cash Flow | |||||
| Free Cash Flow | — | — | $-60.55B | $-106.39B | $-23.12B |
| Returns | |||||
| ROE | -20.4% | -20.4% | 1.1% | 8.6% | 24.5% |
| Growth & Yield | |||||
| Revenue Growth | -59.5% | -59.5% | -18.4% | 74.4% | — |
| EPS Growth | -1583.9% | -1583.9% | -86.4% | 17.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.83 → -12.33
Residual
-37.8%
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.