Communication Services / EntertainmentJakartaID
$120.00
+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 19%
FCF escenarios
weak_data · normalized FCF $-51.2B · 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
40/100
C
Piotroski
2/9
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
$571.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
0.9%
↓Gross Margin
21.6%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-23.0%
FCF CAGR
—
FCF margin
-67.3%
FCF / Net income
-10.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $76.05B · net income $5.01B · FCF $-51.21B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $76.05B | $76.05B | $140.70B | $247.55B | $116.75B | $216.45B |
| Net Income | $5.01B | $5.01B | $6.92B | $27.32B | $10.62B | $7.37B |
| EBITDA | $12.03B | $12.03B | $12.67B | $38.78B | $16.98B | $12.09B |
| EPS | 1.05 | 1.05 | 1.45 | 3.53 | 1.37 | 0.95 |
| Gross Margin | 21.6% | 21.6% | 18.7% | 19.3% | 18.5% | 8.7% |
| Operating Margin | 8.6% | 8.6% | 7.7% | 14.4% | 11.2% | 4.7% |
| Net Margin | 6.6% | 6.6% | 4.9% | 11.0% | 9.1% | 3.4% |
| Balance Sheet | ||||||
| Debt/Equity | 0.02 | 0.02 | 0.00 | 0.06 | 6.80 | 9.53 |
| Current Ratio | 16.34 | 16.34 | 21.24 | 6.29 | 14.61 | 17.35 |
| Cash Flow | ||||||
| Free Cash Flow | $-51.21B | $-51.21B | $-115.82B | $7.94B | $-4.41B | $12.11B |
| Returns | ||||||
| ROE | 0.9% | 0.9% | 1.3% | 9.0% | 29.3% | 28.9% |
| Growth & Yield | ||||||
| Revenue Growth | -46.0% | -46.0% | -43.2% | 112.0% | -46.1% | — |
| EPS Growth | -27.6% | -27.6% | -58.9% | 157.3% | 44.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
116.3%
EPS terminal req.
$10.65
Spread vs growth
-143.9%
5Y implied EPS CAGR
65.1%
EPS terminal req.
$12.88
Spread vs growth
-92.6%
10Y implied EPS CAGR
34.7%
EPS terminal req.
$20.75
Spread vs growth
-62.3%
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
+7.1%
Start / end P/E
77.1x → 114.1x
EPS bridge
1.45 → 1.05
Residual
-13.2%
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.