Unknown / UnknownKOSDAQ
$3060.00
+90.00 (+3.03%)
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 $-574.9M · quality 38.3/100
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
17/100
F
Piotroski
7/9
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
$17.7B
P/E
N/A
•EV/EBITDA
7.1x
↓ROE
-5.8%
↓Gross Margin
30.2%
↑Debt/Equity
1.02
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.8%
FCF CAGR
-20.7%
FCF margin
1.9%
FCF / Net income
-0.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $54.76B · net income $-1.77B · FCF $1.06B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $54.76B | $54.76B | $55.68B | $57.92B | $43.70B |
| Net Income | $-1.77B | $-1.77B | $-5.22B | $-1.18B | $849.6M |
| EBITDA | $5.01B | $5.01B | $994.3M | $4.33B | $4.59B |
| EPS | -305.00 | -305.00 | -905.00 | -205.00 | 145.00 |
| Gross Margin | 30.2% | 30.2% | 29.1% | 25.8% | 21.7% |
| Operating Margin | 0.6% | 0.6% | 0.5% | 1.2% | 2.6% |
| Net Margin | -3.2% | -3.2% | -9.4% | -2.0% | 1.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.02 | 1.02 | 1.14 | 0.86 | 0.55 |
| Cash Flow | |||||
| Free Cash Flow | $1.06B | $1.06B | $-1.56B | $-574.9M | $2.12B |
| Returns | |||||
| ROE | -5.8% | -5.8% | -18.8% | -3.5% | 2.4% |
| Valuation | |||||
| P/E | — | — | — | — | 53.10 |
| EV/EBITDA | 7.07 | 7.07 | 41.22 | 11.69 | 9.74 |
| P/B | 0.58 | 0.58 | 0.94 | 1.05 | 1.28 |
| Growth & Yield | |||||
| Revenue Growth | -1.6% | -1.6% | -3.9% | 32.5% | — |
| EPS Growth | 66.3% | 66.3% | -341.5% | -241.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-39.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-905.00 → -305.00
Residual
-39.0%
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.