Technology / Software - ApplicationJakartaID
$175.00
-5.00 (-2.78%)
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 22%
FCF escenarios
weak_data · normalized FCF $4.7B · quality 42.3/100
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
42/100
C
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
$350.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
5.3%
↑Gross Margin
3.5%
↓Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+16.2%
FCF CAGR
—
FCF margin
7.5%
FCF / Net income
13.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $982.18B · net income $5.47B · FCF $73.56B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $982.18B | $982.18B | $834.43B | $799.22B | $1222.17B | $939.21B | $338.74B | $399.71B |
| Net Income | $5.47B | $5.47B | $3.60B | $6.94B | $11.89B | $5.57B | $1.58B | $291.5M |
| EBITDA | $5.15B | $5.15B | $11.47B | $11.13B | $12.89B | $9.33B | $3.59B | $1.31B |
| EPS | 2.74 | 2.74 | 1.80 | 3.47 | 5.28 | 58017.66 | 1.05 | 0.29 |
| Gross Margin | 3.5% | 3.5% | 4.1% | 5.3% | 4.2% | 3.3% | 3.9% | 3.6% |
| Operating Margin | -0.0% | -0.0% | -0.1% | 0.4% | 1.0% | 0.7% | 0.9% | 0.2% |
| Net Margin | 0.6% | 0.6% | 0.4% | 0.9% | 1.0% | 0.6% | 0.5% | 0.1% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.55 | 0.55 | 0.53 | 0.04 | 0.04 | 0.05 | 0.16 | 0.20 |
| Current Ratio | 1.65 | 1.65 | 1.66 | 3.49 | 4.99 | 4.91 | 2.24 | 4.99 |
| Cash Flow | ||||||||
| Free Cash Flow | $73.56B | $73.56B | $-21.69B | $4.75B | $1.46B | $-33.06B | $3.82B | $-16.47B |
| Returns | ||||||||
| ROE | 5.3% | 5.3% | 3.7% | 7.3% | 13.3% | 7.1% | 5.2% | 1.0% |
| Growth & Yield | ||||||||
| Revenue Growth | 17.7% | 17.7% | 4.4% | -34.6% | 30.1% | 177.3% | -15.3% | — |
| EPS Growth | 52.2% | 52.2% | -48.2% | -34.3% | -100.0% | 5521072.2% | 267.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
78.4%
EPS terminal req.
$15.53
Spread vs growth
-26.1%
5Y implied EPS CAGR
47.0%
EPS terminal req.
$18.79
Spread vs growth
5.2%
10Y implied EPS CAGR
27.2%
EPS terminal req.
$30.26
Spread vs growth
25.1%
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
+124.4%
Start / end P/E
43.4x → 63.9x
EPS bridge
1.80 → 2.74
Residual
+24.7%
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.