Communication Services / Advertising AgenciesKOSDAQ
$5110.00
-150.00 (-2.85%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $10.0B · quality 60.3/100
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
45/100
C
Piotroski
4/9
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
$59.5B
P/E
7.7x
↓EV/EBITDA
-2.8x
↓ROE
6.0%
↑Gross Margin
37.8%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.2%
FCF CAGR
-16.7%
FCF margin
4.4%
FCF / Net income
1.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $227.71B · net income $7.76B · FCF $9.95B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $227.71B | $227.71B | $214.86B | $218.56B | $190.09B |
| Net Income | $7.76B | $7.76B | $9.82B | $9.83B | $12.29B |
| EBITDA | $12.30B | $12.30B | $15.46B | $15.45B | $18.95B |
| EPS | 666.00 | 666.00 | 846.00 | 847.00 | 1059.00 |
| Gross Margin | 37.8% | 37.8% | 35.2% | 33.1% | 36.8% |
| Operating Margin | 3.9% | 3.9% | 5.6% | 5.6% | 7.5% |
| Net Margin | 3.4% | 3.4% | 4.6% | 4.5% | 6.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.01 | 0.02 | 0.03 |
| Current Ratio | 1.73 | 1.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $9.95B | $9.95B | $-4.28B | $12.07B | $17.19B |
| Returns | |||||
| ROE | 6.0% | 6.0% | 7.9% | 8.4% | 11.5% |
| Valuation | |||||
| P/E | 7.67 | 7.67 | 8.38 | 12.55 | 14.59 |
| EV/EBITDA | -2.78 | -2.78 | -0.43 | 1.75 | 4.82 |
| P/B | 0.46 | 0.46 | 0.66 | 1.05 | 1.68 |
| Growth & Yield | |||||
| Revenue Growth | 6.0% | 6.0% | -1.7% | 15.0% | — |
| EPS Growth | -21.3% | -21.3% | -0.1% | -20.0% | — |
| Dividend Yield | 5.1% | 5.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-12.0%
EPS terminal req.
$453.43
Spread vs growth
-9.2%
5Y implied EPS CAGR
-3.8%
EPS terminal req.
$548.65
Spread vs growth
-17.5%
10Y implied EPS CAGR
2.9%
EPS terminal req.
$883.60
Spread vs growth
-24.1%
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
-10.4%
Start / end P/E
7.2x → 7.7x
EPS bridge
846.00 → 666.00
Residual
-1.6%
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.