Basic Materials / Paper & Paper ProductsKSE
$1877.00
-51.00 (-2.65%)
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 $-95.2B · quality 44.3/100
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
9/100
F
Piotroski
1/9
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
$117.1B
P/E
N/A
•EV/EBITDA
28.8x
↑ROE
-5.7%
↓Gross Margin
5.1%
↓Debt/Equity
1.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.9%
FCF CAGR
—
FCF margin
-25.0%
FCF / Net income
5.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $731.62B · net income $-33.91B · FCF $-183.03B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $731.62B | $731.62B | $811.65B | $768.92B | $774.10B |
| Net Income | $-33.91B | $-33.91B | $22.51B | $-21.99B | $44.94B |
| EBITDA | $36.39B | $36.39B | $90.94B | $43.11B | $121.05B |
| EPS | -544.00 | -544.00 | 361.00 | -353.00 | 721.00 |
| Gross Margin | 5.1% | 5.1% | 12.7% | 9.1% | 17.3% |
| Operating Margin | -3.3% | -3.3% | 4.5% | 1.5% | 8.8% |
| Net Margin | -4.6% | -4.6% | 2.8% | -2.9% | 5.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.76 | 1.76 | 1.39 | 1.27 | 1.11 |
| Current Ratio | 0.78 | 0.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-183.03B | $-183.03B | $-61.14B | $-95.15B | $10.33B |
| Returns | |||||
| ROE | -5.7% | -5.7% | 3.5% | -3.5% | 6.9% |
| Valuation | |||||
| P/E | — | — | 8.19 | — | 5.86 |
| EV/EBITDA | 28.78 | 28.78 | 10.30 | 20.56 | 7.10 |
| P/B | 0.20 | 0.20 | 0.29 | 0.31 | 0.40 |
| Growth & Yield | |||||
| Revenue Growth | -9.9% | -9.9% | 5.6% | -0.7% | — |
| EPS Growth | -250.7% | -250.7% | 202.3% | -149.0% | — |
| Dividend Yield | 6.5% | 6.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-27.2%
Start / end P/E
n/dx → n/dx
EPS bridge
361.00 → -544.00
Residual
-33.7%
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.