Consumer Cyclical / Auto PartsKOSDAQ
$16180.00
-530.00 (-3.17%)
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 16%
FCF escenarios
weak_data · normalized FCF $-5.5B · quality 34.3/100
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
11/100
F
Piotroski
2/9
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
$145.4B
P/E
N/A
•EV/EBITDA
85.1x
↑ROE
-6.0%
↓Gross Margin
5.5%
↓Debt/Equity
1.38
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.0%
FCF CAGR
—
FCF margin
-7.3%
FCF / Net income
3.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $220.94B · net income $-4.74B · FCF $-16.13B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $220.94B | $220.94B | $257.06B | $281.24B | $242.10B |
| Net Income | $-4.74B | $-4.74B | $1.17B | $2.77B | $4.23B |
| EBITDA | $2.94B | $2.94B | $11.66B | $13.98B | $14.15B |
| EPS | -527.00 | -527.00 | 130.00 | 308.00 | 470.00 |
| Gross Margin | 5.5% | 5.5% | 6.7% | 6.9% | 7.3% |
| Operating Margin | 0.1% | 0.1% | 1.7% | 2.9% | 3.1% |
| Net Margin | -2.1% | -2.1% | 0.5% | 1.0% | 1.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.38 | 1.38 | 1.05 | 0.92 | 1.12 |
| Current Ratio | 0.69 | 0.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-16.13B | $-16.13B | $-5.50B | $7.87B | $-4.76B |
| Returns | |||||
| ROE | -6.0% | -6.0% | 1.4% | 3.2% | 5.7% |
| Valuation | |||||
| P/E | — | — | 113.00 | 34.58 | 14.68 |
| EV/EBITDA | 85.07 | 85.07 | 18.85 | 12.43 | 10.18 |
| P/B | 1.84 | 1.84 | 1.54 | 1.10 | 0.83 |
| Growth & Yield | |||||
| Revenue Growth | -14.1% | -14.1% | -8.6% | 16.2% | — |
| EPS Growth | -505.4% | -505.4% | -57.8% | -34.5% | — |
| Dividend Yield | 0.3% | 0.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-21.2%
Start / end P/E
n/dx → n/dx
EPS bridge
130.00 → -527.00
Residual
-21.5%
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.