Technology / Electronic ComponentsKSE
$11370.00
-950.00 (-7.61%)
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 $80.0B · quality 58.3/100
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
43/100
C
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
$462.0B
P/E
N/A
•EV/EBITDA
8.7x
↓ROE
-4.5%
↓Gross Margin
14.7%
↓Debt/Equity
0.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.7%
FCF CAGR
-31.5%
FCF margin
1.0%
FCF / Net income
-0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.25T · net income $-13.70B · FCF $11.98B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1252.42B | $1252.42B | $1199.48B | $1302.68B | $1360.77B |
| Net Income | $-13.70B | $-13.70B | $6.72B | $43.23B | $14.72B |
| EBITDA | $61.47B | $61.47B | $87.50B | $98.22B | $106.66B |
| EPS | -436.00 | -436.00 | 214.00 | 1376.00 | 468.00 |
| Gross Margin | 14.7% | 14.7% | 13.2% | 13.4% | 13.1% |
| Operating Margin | 1.6% | 1.6% | 3.1% | 3.8% | 4.1% |
| Net Margin | -1.1% | -1.1% | 0.6% | 3.3% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.76 | 0.76 | 0.51 | 0.88 | 1.34 |
| Current Ratio | 1.33 | 1.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $11.98B | $11.98B | $80.02B | $126.80B | $37.33B |
| Returns | |||||
| ROE | -4.5% | -4.5% | 1.8% | 12.5% | 4.8% |
| Valuation | |||||
| P/E | — | — | 19.07 | 4.96 | 11.28 |
| EV/EBITDA | 8.74 | 8.74 | 2.81 | 4.08 | 4.54 |
| P/B | 1.19 | 1.19 | 0.35 | 0.62 | 0.54 |
| Growth & Yield | |||||
| Revenue Growth | 4.4% | 4.4% | -7.9% | -4.3% | — |
| EPS Growth | -303.7% | -303.7% | -84.4% | 194.0% | — |
| Dividend Yield | 0.9% | 0.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+130.1%
Start / end P/E
n/dx → n/dx
EPS bridge
214.00 → -436.00
Residual
+129.2%
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.