Basic Materials / Paper & Paper ProductsKSE
$1666.00
-129.00 (-7.35%)
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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-29.2B · quality 31.3/100
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
1/100
F
Piotroski
1/9
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
$62.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-27.8%
↓Gross Margin
12.2%
↓Debt/Equity
2.04
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.7%
FCF CAGR
—
FCF margin
-9.1%
FCF / Net income
0.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $508.20B · net income $-47.51B · FCF $-46.26B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $508.20B | $508.20B | $537.05B | $514.85B | $606.45B |
| Net Income | $-47.51B | $-47.51B | $-22.14B | $-30.84B | $-2.91B |
| EBITDA | $-1.46B | $-1.46B | $23.76B | $18.28B | $40.60B |
| EPS | -1282.00 | -1282.00 | -589.00 | -820.00 | -78.00 |
| Gross Margin | 12.2% | 12.2% | 15.2% | 11.9% | 13.0% |
| Operating Margin | -4.5% | -4.5% | -0.2% | -3.7% | 0.6% |
| Net Margin | -9.3% | -9.3% | -4.1% | -6.0% | -0.5% |
| Balance Sheet | |||||
| Debt/Equity | 2.04 | 2.04 | 1.74 | 1.51 | 1.28 |
| Current Ratio | 0.47 | 0.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-46.26B | $-46.26B | $-29.19B | $18.38B | $-39.52B |
| Returns | |||||
| ROE | -27.8% | -27.8% | -11.6% | -14.6% | -1.2% |
| Valuation | |||||
| EV/EBITDA | — | — | 17.13 | 20.94 | 10.05 |
| P/B | 0.36 | 0.36 | 0.47 | 0.45 | 0.44 |
| Growth & Yield | |||||
| Revenue Growth | -5.4% | -5.4% | 4.3% | -15.1% | — |
| EPS Growth | -117.7% | -117.7% | 28.2% | -951.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-589.00 → -1282.00
Residual
-25.4%
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.