Consumer Cyclical / Furnishings, Fixtures & AppliancesKSE
$9000.00
-40.00 (-0.44%)
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 $78.2B · quality 40.0/100
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
21/100
D
Piotroski
5/9
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
$197.3B
P/E
N/A
•EV/EBITDA
5.4x
↓ROE
-2.8%
↓Gross Margin
34.8%
↑Debt/Equity
0.44
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.7%
FCF CAGR
—
FCF margin
17.9%
FCF / Net income
-8.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $913.18B · net income $-18.51B · FCF $163.35B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $913.18B | $913.18B | $920.40B | $952.28B | $1159.61B |
| Net Income | $-18.51B | $-18.51B | $-6.80B | $5.30B | $29.37B |
| EBITDA | $65.79B | $65.79B | $62.40B | $65.21B | $102.60B |
| EPS | -844.00 | -844.00 | -310.00 | 216.36 | 1230.58 |
| Gross Margin | 34.8% | 34.8% | 28.9% | 30.8% | 29.0% |
| Operating Margin | 2.8% | 2.8% | -0.6% | 1.9% | 5.7% |
| Net Margin | -2.0% | -2.0% | -0.7% | 0.6% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 0.49 | 0.41 | 0.54 |
| Current Ratio | 1.56 | 1.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $163.35B | $163.35B | $-21.06B | $78.24B | $-99.38B |
| Returns | |||||
| ROE | -2.8% | -2.8% | -1.0% | 0.8% | 4.7% |
| Valuation | |||||
| P/E | — | — | — | 65.76 | 25.59 |
| EV/EBITDA | 5.36 | 5.36 | 13.67 | 8.02 | 9.34 |
| P/B | 0.30 | 0.30 | 0.87 | 0.56 | 1.20 |
| Growth & Yield | |||||
| Revenue Growth | -0.8% | -0.8% | -3.3% | -17.9% | — |
| EPS Growth | -172.3% | -172.3% | -243.3% | -82.4% | — |
| Dividend Yield | 1.0% | 1.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-48.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-310.00 → -844.00
Residual
-49.2%
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.