Basic Materials / Paper & Paper ProductsKSE
$5740.00
-40.00 (-0.69%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-10.2B · quality 42.7/100
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
8/100
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
$26.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-29.7%
↓Gross Margin
-0.4%
↓Debt/Equity
0.81
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.0%
FCF CAGR
—
FCF margin
-10.9%
FCF / Net income
0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $93.25B · net income $-24.49B · FCF $-10.16B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $93.25B | $93.25B | $88.11B | $82.57B | $105.45B |
| Net Income | $-24.49B | $-24.49B | $-21.93B | $-5.41B | $7.93B |
| EBITDA | $-11.47B | $-11.47B | $-15.45B | $1.91B | $16.34B |
| EPS | -5450.18 | -5450.18 | -5822.33 | -1416.57 | 859.54 |
| Gross Margin | -0.4% | -0.4% | 0.8% | 12.1% | 16.2% |
| Operating Margin | -17.0% | -17.0% | -15.7% | -3.6% | 7.4% |
| Net Margin | -26.3% | -26.3% | -24.9% | -6.6% | 7.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.81 | 0.81 | 0.58 | 0.51 | 0.36 |
| Current Ratio | 0.54 | 0.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-10.16B | $-10.16B | $-24.74B | $-4.01B | $1.20B |
| Returns | |||||
| ROE | -29.7% | -29.7% | -20.7% | -4.5% | 5.8% |
| Valuation | |||||
| P/E | — | — | — | — | 78.21 |
| EV/EBITDA | — | — | — | 81.33 | 40.47 |
| P/B | 0.31 | 0.31 | 0.50 | 1.05 | 4.55 |
| Growth & Yield | |||||
| Revenue Growth | 5.8% | 5.8% | 6.7% | -21.7% | — |
| EPS Growth | 6.4% | 6.4% | -311.0% | -264.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-51.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-5822.33 → -5450.18
Residual
-51.7%
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.