Communication Services / BroadcastingJakarta
$36.00
+2.00 (+5.26%)
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 18%
FCF escenarios
weak_data · normalized FCF $-1.6B · quality 45.3/100
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
45/100
C
Piotroski
6/9
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
$592.7B
P/E
0.1x
↓EV/EBITDA
1.4x
↓ROE
-375.2%
↓Gross Margin
63.2%
↑Debt/Equity
-4.46
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-12.5%
FCF CAGR
—
FCF margin
-0.1%
FCF / Net income
-0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.22T · net income $4.44T · FCF $-1.60B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1215.34B | $1215.34B | $1196.67B | $1698.62B | $1812.20B |
| Net Income | $4437.08B | $4437.08B | $-3285.75B | $-1721.47B | $-890.13B |
| EBITDA | $4325.20B | $4325.20B | $-1811.96B | $-645.64B | $-17.15B |
| EPS | 269.50 | 269.50 | -199.57 | -104.56 | -54.06 |
| Gross Margin | 63.2% | 63.2% | 45.2% | 57.4% | 58.5% |
| Operating Margin | 1.3% | 1.3% | -73.5% | 1.7% | 6.6% |
| Net Margin | 365.1% | 365.1% | -274.6% | -101.3% | -49.1% |
| Balance Sheet | |||||
| Debt/Equity | -4.46 | -4.46 | -0.66 | -1.74 | -2.92 |
| Current Ratio | 1.06 | 1.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.60B | $-1.60B | $12.60B | $-13.90B | $-28.70B |
| Returns | |||||
| ROE | -375.2% | -375.2% | 58.4% | 78.6% | 74.5% |
| Valuation | |||||
| P/E | 0.11 | 0.11 | — | — | — |
| EV/EBITDA | 1.35 | 1.35 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 1.6% | 1.6% | -29.6% | -6.3% | — |
| EPS Growth | 235.0% | 235.0% | -90.9% | -93.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-77.2%
EPS terminal req.
$3.19
Spread vs growth
312.2%
5Y implied EPS CAGR
-57.2%
EPS terminal req.
$3.87
Spread vs growth
292.3%
10Y implied EPS CAGR
-31.4%
EPS terminal req.
$6.22
Spread vs growth
266.4%
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
+263.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-199.57 → 269.50
Residual
+263.6%
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.