Industrials / ConglomeratesJakarta
$36.00
+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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $4.1B · quality 15.3/100
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
14/100
F
Piotroski
3/9
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
$1.06T
P/E
N/A
•EV/EBITDA
N/A
•ROE
-83.4%
↓Gross Margin
0.3%
↓Debt/Equity
12.02
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-38.7%
FCF CAGR
—
FCF margin
0.4%
FCF / Net income
-0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.01T · net income $-212.35B · FCF $4.09B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1011.90B | $1011.90B | $572.92B | $907.23B | $4390.08B |
| Net Income | $-212.35B | $-212.35B | $-567.78B | $-875.63B | $-307.61B |
| EBITDA | $-122.90B | $-122.90B | $-438.70B | $-582.28B | $-80.60B |
| EPS | — | — | -19.30 | -29.76 | -10.46 |
| Gross Margin | 0.3% | 0.3% | -16.6% | -40.8% | 7.7% |
| Operating Margin | -17.5% | -17.5% | -60.4% | -68.0% | -2.2% |
| Net Margin | -21.0% | -21.0% | -99.1% | -96.5% | -7.0% |
| Balance Sheet | |||||
| Debt/Equity | 12.02 | 12.02 | 6.78 | 3.04 | 1.65 |
| Current Ratio | 0.61 | 0.61 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.09B | $4.09B | $-33.38B | $43.63B | $-1366.64B |
| Returns | |||||
| ROE | -83.4% | -83.4% | -133.7% | -94.7% | -17.1% |
| Valuation | |||||
| P/B | 4.16 | 4.16 | 0.83 | 1.59 | 1.16 |
| Growth & Yield | |||||
| Revenue Growth | 76.6% | 76.6% | -36.8% | -79.3% | — |
| EPS Growth | — | — | 35.1% | -184.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+200.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-19.30 → n/d
Residual
+200.0%
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.