Technology / Electronic ComponentsKSE
$2775.00
-85.00 (-2.97%)
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 20%
FCF escenarios
weak_data · normalized FCF $-7.7B · quality 53.7/100
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
12/100
F
Piotroski
3/9
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
$53.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-40.2%
↓Gross Margin
-5.9%
↓Debt/Equity
1.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-15.0%
FCF CAGR
—
FCF margin
-33.2%
FCF / Net income
1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $29.63B · net income $-8.24B · FCF $-9.84B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $29.63B | $29.63B | $33.40B | $41.91B | $48.33B |
| Net Income | $-8.24B | $-8.24B | $-7.75B | $-6.02B | $-5.89B |
| EBITDA | $-5.11B | $-5.11B | $-4.51B | $-2.24B | $-2.14B |
| EPS | -476.00 | -476.00 | -458.00 | -489.00 | -528.94 |
| Gross Margin | -5.9% | -5.9% | -2.3% | 4.5% | 5.2% |
| Operating Margin | -26.2% | -26.2% | -21.8% | -11.9% | -8.9% |
| Net Margin | -27.8% | -27.8% | -23.2% | -14.4% | -12.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.37 | 1.37 | 1.68 | 0.86 | 1.85 |
| Current Ratio | 0.32 | 0.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-9.84B | $-9.84B | $-7.67B | $-4.95B | $-4.77B |
| Returns | |||||
| ROE | -40.2% | -40.2% | -48.8% | -25.1% | -44.9% |
| Valuation | |||||
| P/B | 2.34 | 2.34 | 3.53 | 2.10 | 2.15 |
| Growth & Yield | |||||
| Revenue Growth | -11.3% | -11.3% | -20.3% | -13.3% | — |
| EPS Growth | -3.9% | -3.9% | 6.3% | 7.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-33.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-458.00 → -476.00
Residual
-33.9%
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.