Basic Materials / Specialty ChemicalsKOSDAQ
$7320.00
-230.00 (-3.05%)
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 19%
FCF escenarios
weak_data · normalized FCF $-8.2B · quality 51.0/100
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
14/100
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
$25.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-20.6%
↓Gross Margin
-0.4%
↓Debt/Equity
0.32
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.2%
FCF CAGR
—
FCF margin
1.3%
FCF / Net income
-0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $124.41B · net income $-18.33B · FCF $1.63B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $124.41B | $124.41B | $125.28B | $121.94B | $155.56B |
| Net Income | $-18.33B | $-18.33B | $4.99B | $-14.69B | $4.34B |
| EBITDA | $-11.13B | $-11.13B | $3.35B | $-3.96B | $10.56B |
| EPS | -5223.00 | -5223.00 | 1422.00 | -4184.00 | 1237.00 |
| Gross Margin | -0.4% | -0.4% | 5.5% | 2.6% | 11.3% |
| Operating Margin | -9.6% | -9.6% | -5.2% | -7.7% | 3.5% |
| Net Margin | -14.7% | -14.7% | 4.0% | -12.0% | 2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.32 | 0.32 | 0.23 | 0.21 | 0.22 |
| Current Ratio | 1.49 | 1.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.63B | $1.63B | $-8.20B | $-9.03B | $-13.51B |
| Returns | |||||
| ROE | -20.6% | -20.6% | 4.6% | -14.2% | 3.7% |
| Valuation | |||||
| P/E | — | — | 7.98 | — | 13.42 |
| EV/EBITDA | — | — | 17.68 | — | 6.75 |
| P/B | 0.29 | 0.29 | 0.37 | 0.55 | 0.49 |
| Growth & Yield | |||||
| Revenue Growth | -0.7% | -0.7% | 2.7% | -21.6% | — |
| EPS Growth | -467.3% | -467.3% | 134.0% | -438.2% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-24.2%
Start / end P/E
n/dx → n/dx
EPS bridge
1422.00 → -5223.00
Residual
-24.8%
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.