Consumer Cyclical / Packaging & ContainersKSE
$1839.00
+21.00 (+1.16%)
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 17%
FCF escenarios
weak_data · normalized FCF $-15.5B · quality 41.3/100
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
12/100
F
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
$126.6B
P/E
N/A
•EV/EBITDA
12.3x
↑ROE
-3.1%
↓Gross Margin
11.4%
↓Debt/Equity
0.98
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.3%
FCF CAGR
—
FCF margin
-8.0%
FCF / Net income
6.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $753.90B · net income $-9.34B · FCF $-60.36B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $753.90B | $753.90B | $715.38B | $719.60B | $784.02B |
| Net Income | $-9.34B | $-9.34B | $-22.14B | $5.04B | $17.44B |
| EBITDA | $34.31B | $34.31B | $15.39B | $48.87B | $57.67B |
| EPS | -136.00 | -136.00 | -322.00 | 73.00 | 253.00 |
| Gross Margin | 11.4% | 11.4% | 10.4% | 14.7% | 14.7% |
| Operating Margin | -0.7% | -0.7% | -2.3% | 3.1% | 3.9% |
| Net Margin | -1.2% | -1.2% | -3.1% | 0.7% | 2.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.98 | 0.98 | 0.79 | 0.63 | 0.54 |
| Current Ratio | 0.49 | 0.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-60.36B | $-60.36B | $-15.53B | $317.5M | $-13.94B |
| Returns | |||||
| ROE | -3.1% | -3.1% | -7.1% | 1.5% | 5.1% |
| Valuation | |||||
| P/E | — | — | — | 32.81 | 11.98 |
| EV/EBITDA | 12.34 | 12.34 | 24.83 | 7.34 | 6.45 |
| P/B | 0.42 | 0.42 | 0.44 | 0.49 | 0.61 |
| Growth & Yield | |||||
| Revenue Growth | 5.4% | 5.4% | -0.6% | -8.2% | — |
| EPS Growth | 57.8% | 57.8% | -541.1% | -71.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-14.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-322.00 → -136.00
Residual
-14.5%
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.