Basic Materials / Paper & Paper ProductsKSE
$1520.00
-71.00 (-4.46%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-27.2B · quality 13.7/100
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
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
$63.2B
P/E
N/A
•EV/EBITDA
16.0x
↑ROE
-3.6%
↓Gross Margin
9.0%
↓Debt/Equity
3.65
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.3%
FCF CAGR
—
FCF margin
-13.4%
FCF / Net income
11.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.26T · net income $-15.36B · FCF $-169.33B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1264.91B | $1264.91B | $1384.38B | $1321.89B | $1399.14B |
| Net Income | $-15.36B | $-15.36B | $40.68B | $3.47B | $15.20B |
| EBITDA | $86.81B | $86.81B | $173.39B | $122.14B | $154.25B |
| EPS | -369.00 | -369.00 | 978.00 | 83.00 | 365.00 |
| Gross Margin | 9.0% | 9.0% | 14.7% | 12.8% | 15.0% |
| Operating Margin | 0.5% | 0.5% | 6.5% | 5.1% | 6.9% |
| Net Margin | -1.2% | -1.2% | 2.9% | 0.3% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | 3.65 | 3.65 | 3.16 | 3.31 | 3.38 |
| Current Ratio | 0.77 | 0.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-169.33B | $-169.33B | $5.62B | $-27.16B | $-11.43B |
| Returns | |||||
| ROE | -3.6% | -3.6% | 9.0% | 0.8% | 3.6% |
| Valuation | |||||
| P/E | — | — | 2.13 | 25.96 | 6.64 |
| EV/EBITDA | 15.99 | 15.99 | 7.39 | 10.51 | 8.24 |
| P/B | 0.15 | 0.15 | 0.19 | 0.22 | 0.24 |
| Growth & Yield | |||||
| Revenue Growth | -8.6% | -8.6% | 4.7% | -5.5% | — |
| EPS Growth | -137.7% | -137.7% | 1078.3% | -77.3% | — |
| Dividend Yield | 8.2% | 8.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-18.4%
Start / end P/E
n/dx → n/dx
EPS bridge
978.00 → -369.00
Residual
-26.6%
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.