Unknown / UnknownKOSDAQ
$824.00
-26.00 (-3.06%)
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 16%
FCF escenarios
weak_data · normalized FCF $3.8B · quality 33.7/100
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
14/100
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
$20.2B
P/E
N/A
•EV/EBITDA
13.6x
↑ROE
-2.4%
↓Gross Margin
30.4%
↑Debt/Equity
0.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.5%
FCF CAGR
—
FCF margin
2.3%
FCF / Net income
-2.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $161.07B · net income $-1.66B · FCF $3.77B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $161.07B | $161.07B | $156.00B | $156.03B | $168.36B |
| Net Income | $-1.66B | $-1.66B | $1.31B | $1.73B | $2.74B |
| EBITDA | $5.38B | $5.38B | $8.84B | $9.48B | $11.41B |
| EPS | -67.00 | -67.00 | 52.00 | 55.00 | 112.00 |
| Gross Margin | 30.4% | 30.4% | 30.2% | 29.7% | 28.3% |
| Operating Margin | 1.3% | 1.3% | 2.3% | 3.2% | 3.2% |
| Net Margin | -1.0% | -1.0% | 0.8% | 1.1% | 1.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.85 | 0.85 | 0.85 | 0.87 | 1.11 |
| Cash Flow | |||||
| Free Cash Flow | $3.77B | $3.77B | $-2.98B | $4.29B | $-49.8M |
| Returns | |||||
| ROE | -2.4% | -2.4% | 1.9% | 2.7% | 4.5% |
| Valuation | |||||
| P/E | — | — | 44.71 | 27.42 | 15.31 |
| EV/EBITDA | 13.65 | 13.65 | 12.73 | 9.56 | 8.08 |
| P/B | 0.30 | 0.30 | 0.84 | 0.61 | 0.66 |
| Growth & Yield | |||||
| Revenue Growth | 3.2% | 3.2% | -0.0% | -7.3% | — |
| EPS Growth | -228.8% | -228.8% | -5.5% | -50.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-48.6%
Start / end P/E
n/dx → n/dx
EPS bridge
52.00 → -67.00
Residual
-48.6%
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.