Basic Materials / Paper & Paper ProductsKSE
$1828.00
-54.00 (-2.87%)
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 14%
FCF escenarios
weak_data · normalized FCF $-2.3B · quality 25.7/100
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
17/100
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
$21.8B
P/E
N/A
•EV/EBITDA
78.7x
↑ROE
-15.8%
↓Gross Margin
7.1%
↓Debt/Equity
1.83
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.5%
FCF CAGR
—
FCF margin
-0.9%
FCF / Net income
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $266.95B · net income $-13.09B · FCF $-2.35B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $266.95B | $266.95B | $294.26B | $276.03B | $214.92B |
| Net Income | $-13.09B | $-13.09B | $2.64B | $-17.49B | $1.26B |
| EBITDA | $1.94B | $1.94B | $10.11B | $-1.13B | $11.18B |
| EPS | -1095.00 | -1095.00 | 220.00 | -1465.00 | 105.00 |
| Gross Margin | 7.1% | 7.1% | 9.6% | 5.7% | 12.3% |
| Operating Margin | -1.9% | -1.9% | 0.4% | -4.2% | 1.0% |
| Net Margin | -4.9% | -4.9% | 0.9% | -6.3% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.83 | 1.83 | 1.49 | 1.59 | 1.10 |
| Current Ratio | 1.36 | 1.36 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.35B | $-2.35B | $-2.01B | $-14.22B | $-62.72B |
| Returns | |||||
| ROE | -15.8% | -15.8% | 2.8% | -19.2% | 1.1% |
| Valuation | |||||
| P/E | — | — | 16.59 | — | 67.14 |
| EV/EBITDA | 78.70 | 78.70 | 17.12 | — | 17.21 |
| P/B | 0.26 | 0.26 | 0.46 | 0.60 | 0.77 |
| Growth & Yield | |||||
| Revenue Growth | -9.3% | -9.3% | 6.6% | 28.4% | — |
| EPS Growth | -597.7% | -597.7% | 115.0% | -1495.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-48.9%
Start / end P/E
n/dx → n/dx
EPS bridge
220.00 → -1095.00
Residual
-48.9%
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.