Consumer Defensive / Household & Personal ProductsKSE
$1870.00
+118.00 (+6.74%)
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 13%
FCF escenarios
weak_data · normalized FCF $-9.5B · quality 35.0/100
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
3/100
F
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
$28.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-44.7%
↓Gross Margin
17.6%
↓Debt/Equity
2.20
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.2%
FCF CAGR
—
FCF margin
-3.8%
FCF / Net income
0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $126.17B · net income $-16.91B · FCF $-4.82B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $126.17B | $126.17B | $136.97B | $145.72B | $174.11B |
| Net Income | $-16.91B | $-16.91B | $-10.89B | $-7.97B | $3.79B |
| EBITDA | $-7.05B | $-7.05B | $-197.2M | $-1.11B | $9.13B |
| EPS | -1123.00 | -1123.00 | -723.00 | -529.00 | 252.00 |
| Gross Margin | 17.6% | 17.6% | 17.4% | 15.8% | 19.6% |
| Operating Margin | -7.6% | -7.6% | -2.5% | -3.4% | 4.0% |
| Net Margin | -13.4% | -13.4% | -8.0% | -5.5% | 2.2% |
| Balance Sheet | |||||
| Debt/Equity | 2.20 | 2.20 | 1.36 | 1.08 | 0.74 |
| Current Ratio | 0.73 | 0.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.82B | $-4.82B | $-10.42B | $-9.53B | $3.16B |
| Returns | |||||
| ROE | -44.7% | -44.7% | -18.7% | -11.3% | 4.7% |
| Valuation | |||||
| P/E | — | — | — | — | 14.62 |
| EV/EBITDA | — | — | — | — | 11.63 |
| P/B | 0.74 | 0.74 | 0.68 | 0.62 | 0.69 |
| Growth & Yield | |||||
| Revenue Growth | -7.9% | -7.9% | -6.0% | -16.3% | — |
| EPS Growth | -55.3% | -55.3% | -36.7% | -309.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-23.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-723.00 → -1123.00
Residual
-23.2%
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.