Technology / Electronic ComponentsKSE
$1298.00
+23.00 (+1.80%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $16.1B · quality 67.3/100
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
49/100
C
Piotroski
6/9
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
$98.7B
P/E
5.6x
↓EV/EBITDA
3.4x
↓ROE
6.3%
↑Gross Margin
24.3%
↓Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.7%
FCF CAGR
-6.1%
FCF margin
4.2%
FCF / Net income
0.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $224.44B · net income $17.61B · FCF $9.53B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $224.44B | $224.44B | $230.38B | $247.93B | $325.70B |
| Net Income | $17.61B | $17.61B | $3.15B | $3.42B | $15.10B |
| EBITDA | $44.17B | $44.17B | $29.77B | $27.22B | $43.43B |
| EPS | 232.00 | 232.00 | 41.00 | 42.00 | 186.00 |
| Gross Margin | 24.3% | 24.3% | 24.4% | 23.4% | 20.6% |
| Operating Margin | 1.0% | 1.0% | 2.6% | 2.7% | 3.5% |
| Net Margin | 7.8% | 7.8% | 1.4% | 1.4% | 4.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.55 | 0.55 | 0.62 | 0.70 | 0.70 |
| Current Ratio | 0.99 | 0.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $9.53B | $9.53B | $32.02B | $16.11B | $11.52B |
| Returns | |||||
| ROE | 6.3% | 6.3% | 1.2% | 1.3% | 5.8% |
| Valuation | |||||
| P/E | 5.59 | 5.59 | 28.59 | 25.50 | 6.67 |
| EV/EBITDA | 3.40 | 3.40 | 5.41 | 6.68 | 4.66 |
| P/B | 0.35 | 0.35 | 0.33 | 0.33 | 0.39 |
| Growth & Yield | |||||
| Revenue Growth | -2.6% | -2.6% | -7.1% | -23.9% | — |
| EPS Growth | 465.9% | 465.9% | -2.4% | -77.4% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-20.8%
EPS terminal req.
$115.18
Spread vs growth
486.7%
5Y implied EPS CAGR
-9.7%
EPS terminal req.
$139.36
Spread vs growth
475.5%
10Y implied EPS CAGR
-0.3%
EPS terminal req.
$224.45
Spread vs growth
466.2%
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
+7.8%
Start / end P/E
30.5x → 5.6x
EPS bridge
41.00 → 232.00
Residual
-380.4%
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.