Basic Materials / Paper & Paper ProductsKOSDAQ
$1220.00
-76.00 (-5.86%)
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 17%
FCF escenarios
weak_data · normalized FCF $-4.3B · quality 39.7/100
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
21/100
D
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
$27.0B
P/E
N/A
•EV/EBITDA
16.3x
↑ROE
-0.9%
↓Gross Margin
9.0%
↓Debt/Equity
0.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.3%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
2.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $205.67B · net income $-1.73B · FCF $-4.31B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $205.67B | $205.67B | $176.87B | $162.09B | $153.46B |
| Net Income | $-1.73B | $-1.73B | $3.31B | $-5.79B | $-8.79B |
| EBITDA | $4.41B | $4.41B | $9.28B | $-2.74B | $-7.40B |
| EPS | -78.00 | -78.00 | 149.00 | -261.00 | -397.00 |
| Gross Margin | 9.0% | 9.0% | 8.3% | 3.4% | 2.3% |
| Operating Margin | 0.9% | 0.9% | 0.4% | -4.5% | -4.7% |
| Net Margin | -0.8% | -0.8% | 1.9% | -3.6% | -5.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.46 | 0.46 | 0.38 | 0.28 | 0.29 |
| Current Ratio | 1.62 | 1.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.31B | $-4.31B | $-28.06B | $21.49B | $-24.58B |
| Returns | |||||
| ROE | -0.9% | -0.9% | 1.6% | -2.9% | -4.3% |
| Valuation | |||||
| P/E | — | — | 11.01 | — | — |
| EV/EBITDA | 16.32 | 16.32 | 8.34 | — | — |
| P/B | 0.14 | 0.14 | 0.18 | 0.21 | 0.28 |
| Growth & Yield | |||||
| Revenue Growth | 16.3% | 16.3% | 9.1% | 5.6% | — |
| EPS Growth | -152.3% | -152.3% | 157.1% | 34.3% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-20.3%
Start / end P/E
n/dx → n/dx
EPS bridge
149.00 → -78.00
Residual
-21.5%
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.