Basic Materials / Paper & Paper ProductsKSE
$7590.00
-210.00 (-2.69%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $28.9B · quality 57.0/100
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
52/100
C
Piotroski
7/9
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
$287.3B
P/E
10.0x
↓EV/EBITDA
3.2x
↓ROE
3.5%
↑Gross Margin
16.4%
↓Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.8%
FCF CAGR
—
FCF margin
-1.1%
FCF / Net income
-0.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $855.13B · net income $29.61B · FCF $-9.33B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $855.13B | $855.13B | $891.07B | $908.33B | $1023.39B |
| Net Income | $29.61B | $29.61B | $23.94B | $81.05B | $94.40B |
| EBITDA | $93.60B | $93.60B | $88.40B | $153.48B | $172.47B |
| EPS | 758.00 | 758.00 | 587.00 | 371.40 | 2108.00 |
| Gross Margin | 16.4% | 16.4% | 15.6% | 20.8% | 20.8% |
| Operating Margin | 3.2% | 3.2% | 3.0% | 9.6% | 10.7% |
| Net Margin | 3.5% | 3.5% | 2.7% | 8.9% | 9.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.09 | 0.09 | 0.11 |
| Current Ratio | 2.06 | 2.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-9.33B | $-9.33B | $37.72B | $28.89B | $73.92B |
| Returns | |||||
| ROE | 3.5% | 3.5% | 2.9% | 9.5% | 11.7% |
| Valuation | |||||
| P/E | 10.01 | 10.01 | 11.94 | 22.02 | 3.75 |
| EV/EBITDA | 3.21 | 3.21 | 3.05 | 11.46 | 2.07 |
| P/B | 0.35 | 0.35 | 0.34 | 2.10 | 0.44 |
| Growth & Yield | |||||
| Revenue Growth | -4.0% | -4.0% | -1.9% | -11.2% | — |
| EPS Growth | 29.1% | 29.1% | 58.1% | -82.4% | — |
| Dividend Yield | 3.2% | 3.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-3.9%
EPS terminal req.
$673.49
Spread vs growth
33.0%
5Y implied EPS CAGR
1.5%
EPS terminal req.
$814.92
Spread vs growth
27.7%
10Y implied EPS CAGR
5.6%
EPS terminal req.
$1312.43
Spread vs growth
23.5%
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
+9.2%
Start / end P/E
12.2x → 10.0x
EPS bridge
587.00 → 758.00
Residual
-5.2%
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.