Industrials / Building Products & EquipmentKSE
$1105.00
-47.00 (-4.03%)
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 18%
FCF escenarios
weak_data · normalized FCF $2.4B · quality 43.7/100
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
27/100
D
Piotroski
4/9
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
$85.6B
P/E
N/A
•EV/EBITDA
53.4x
↑ROE
-1.2%
↓Gross Margin
19.1%
↓Debt/Equity
0.25
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-26.6%
FCF CAGR
—
FCF margin
4.5%
FCF / Net income
-3.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $54.50B · net income $-686.0M · FCF $2.45B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $54.50B | $54.50B | $78.73B | $101.24B | $137.67B |
| Net Income | $-686.0M | $-686.0M | $1.42B | $1.66B | $2.35B |
| EBITDA | $1.61B | $1.61B | $4.42B | $4.77B | $4.74B |
| EPS | -886.00 | -886.00 | 1833.00 | 21.47 | 30.32 |
| Gross Margin | 19.1% | 19.1% | 18.2% | 14.5% | 10.1% |
| Operating Margin | 1.2% | 1.2% | 4.8% | 4.6% | 2.8% |
| Net Margin | -1.3% | -1.3% | 1.8% | 1.6% | 1.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.25 | 0.25 | 0.27 | 0.27 | 0.34 |
| Current Ratio | 1.45 | 1.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.45B | $2.45B | $211.2M | $7.28B | $-5.56B |
| Returns | |||||
| ROE | -1.2% | -1.2% | 2.4% | 2.9% | 4.3% |
| Valuation | |||||
| P/E | — | — | 1.22 | 51.65 | 34.96 |
| EV/EBITDA | 53.45 | 53.45 | 39.92 | 18.44 | 19.21 |
| P/B | 1.46 | 1.46 | 2.95 | 1.51 | 1.49 |
| Growth & Yield | |||||
| Revenue Growth | -30.8% | -30.8% | -22.2% | -26.5% | — |
| EPS Growth | -148.3% | -148.3% | 8437.5% | -29.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-49.3%
Start / end P/E
n/dx → n/dx
EPS bridge
1833.00 → -886.00
Residual
-49.3%
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.