Technology / Electronic ComponentsKSE
$50300.00
-1700.00 (-3.27%)
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 $54.7B · quality 44.3/100
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
20/100
D
Piotroski
5/9
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
$926.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.2%
↓Gross Margin
-4.9%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-13.1%
FCF CAGR
—
FCF margin
-3.8%
FCF / Net income
13.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.91T · net income $-8.30B · FCF $-110.73B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2908.97B | $2908.97B | $2787.41B | $3761.73B | $4429.49B |
| Net Income | $-8.30B | $-8.30B | $-252.14B | $-60.86B | $367.17B |
| EBITDA | $-4.64B | $-4.64B | $-234.86B | $67.91B | $378.39B |
| EPS | -464.00 | -464.00 | -1378.64 | -3325.03 | 20059.28 |
| Gross Margin | -4.9% | -4.9% | -1.5% | -0.7% | 5.0% |
| Operating Margin | -8.9% | -8.9% | -5.8% | -4.5% | 1.6% |
| Net Margin | -0.3% | -0.3% | -9.0% | -1.6% | 8.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.17 | 0.11 | 0.10 |
| Current Ratio | 0.93 | 0.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-110.73B | $-110.73B | $54.72B | $162.60B | $6.65B |
| Returns | |||||
| ROE | -0.2% | -0.2% | -7.0% | -1.6% | 9.4% |
| Valuation | |||||
| P/E | — | — | — | — | 2.84 |
| EV/EBITDA | — | — | — | 15.13 | 3.38 |
| P/B | 0.25 | 0.25 | 1.90 | 0.23 | 0.27 |
| Growth & Yield | |||||
| Revenue Growth | 4.4% | 4.4% | -25.9% | -15.1% | — |
| EPS Growth | 66.3% | 66.3% | 58.5% | -116.6% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+48.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-1378.64 → -464.00
Residual
+48.7%
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.