Technology / Electronic ComponentsKSE
$4795.00
-95.00 (-1.94%)
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 $-9.7B · quality 55.3/100
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
28/100
D
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
$176.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.7%
↓Gross Margin
10.4%
↓Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.1%
FCF CAGR
—
FCF margin
-5.9%
FCF / Net income
1.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $165.06B · net income $-9.59B · FCF $-9.75B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $165.06B | $165.06B | $154.51B | $136.94B | $120.52B |
| Net Income | $-9.59B | $-9.59B | $6.58B | $-345.4M | $-2.21B |
| EBITDA | $-6.64B | $-6.64B | $8.50B | $3.43B | $1.80B |
| EPS | -262.00 | -262.00 | 180.00 | -10.00 | -350.00 |
| Gross Margin | 10.4% | 10.4% | 15.3% | 12.5% | 11.1% |
| Operating Margin | -1.5% | -1.5% | 1.9% | 5.4% | 1.5% |
| Net Margin | -5.8% | -5.8% | 4.3% | -0.3% | -1.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.02 | 0.02 | 0.16 |
| Current Ratio | 1.71 | 1.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-9.75B | $-9.75B | $6.36B | $-23.90B | $-6.46B |
| Returns | |||||
| ROE | -9.7% | -9.7% | 6.1% | -0.3% | -2.7% |
| Valuation | |||||
| P/E | — | — | 11.25 | — | — |
| EV/EBITDA | — | — | 7.72 | 27.44 | 4.16 |
| P/B | 1.77 | 1.77 | 0.68 | 0.98 | 0.24 |
| Growth & Yield | |||||
| Revenue Growth | 6.8% | 6.8% | 12.8% | 13.6% | — |
| EPS Growth | -245.6% | -245.6% | 1900.0% | 97.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+71.3%
Start / end P/E
n/dx → n/dx
EPS bridge
180.00 → -262.00
Residual
+71.3%
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.