Consumer Defensive / Household & Personal ProductsKOSDAQ
$6210.00
-420.00 (-6.55%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $4.8B · quality 70.0/100
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
39/100
D
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$78.1B
P/E
14.1x
↓EV/EBITDA
7.5x
↓ROE
10.8%
↑Gross Margin
68.2%
↑Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+7.2%
FCF CAGR
+123.7%
FCF margin
9.4%
FCF / Net income
1.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $51.19B · net income $4.58B · FCF $4.83B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $51.19B | $51.19B | $52.60B | $44.55B |
| Net Income | $4.58B | $4.58B | $4.43B | $-5.78B |
| EBITDA | $6.96B | $6.96B | $7.47B | $-1.95B |
| EPS | 441.00 | 441.00 | 433.00 | -289171.00 |
| Gross Margin | 68.2% | 68.2% | 66.1% | 66.7% |
| Operating Margin | 10.0% | 10.0% | 10.7% | 7.5% |
| Net Margin | 9.0% | 9.0% | 8.4% | -13.0% |
| Balance Sheet | ||||
| Debt/Equity | 0.10 | 0.10 | 0.48 | -0.70 |
| Cash Flow | ||||
| Free Cash Flow | $4.83B | $4.83B | $7.58B | $965.8M |
| Returns | ||||
| ROE | 10.8% | 10.8% | 23.7% | 36.6% |
| Valuation | ||||
| P/E | 14.08 | 14.08 | — | — |
| EV/EBITDA | 7.48 | 7.48 | — | — |
| P/B | 1.52 | 1.52 | — | — |
| Growth & Yield | ||||
| Revenue Growth | -2.7% | -2.7% | 18.1% | — |
| EPS Growth | 1.8% | 1.8% | 100.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
7.7%
EPS terminal req.
$551.03
Spread vs growth
-5.9%
5Y implied EPS CAGR
8.6%
EPS terminal req.
$666.75
Spread vs growth
-6.8%
10Y implied EPS CAGR
9.3%
EPS terminal req.
$1073.81
Spread vs growth
-7.5%
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
-66.8%
Start / end P/E
41.7x → 13.6x
EPS bridge
433.00 → 441.00
Residual
-1.2%
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.