Unknown / UnknownKOSDAQ
$6810.00
-220.00 (-3.13%)
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 18%
FCF escenarios
weak_data · normalized FCF $-877.4M · quality 44.7/100
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
17/100
F
Piotroski
2/9
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
$65.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-10.9%
↓Gross Margin
18.7%
↓Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.6%
FCF CAGR
—
FCF margin
-3.7%
FCF / Net income
0.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $23.53B · net income $-4.13B · FCF $-877.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $23.53B | $23.53B | $25.16B | $26.94B | $26.29B |
| Net Income | $-4.13B | $-4.13B | $530.7M | $-873.2M | $1.54B |
| EBITDA | $-2.83B | $-2.83B | $1.74B | $123.9M | $2.78B |
| EPS | -432.00 | -432.00 | 56.00 | -93.00 | 162.00 |
| Gross Margin | 18.7% | 18.7% | 24.6% | 25.2% | 29.9% |
| Operating Margin | -17.4% | -17.4% | 0.3% | -3.3% | 3.9% |
| Net Margin | -17.6% | -17.6% | 2.1% | -3.2% | 5.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.01 | 0.05 | 0.08 |
| Cash Flow | |||||
| Free Cash Flow | $-877.4M | $-877.4M | $-1.79B | $786.7M | $-2.60B |
| Returns | |||||
| ROE | -10.9% | -10.9% | 1.3% | -2.2% | 3.5% |
| Valuation | |||||
| P/E | — | — | 92.86 | — | 66.36 |
| EV/EBITDA | — | — | 25.74 | 476.77 | 36.15 |
| P/B | 1.72 | 1.72 | 1.18 | 1.60 | 2.31 |
| Growth & Yield | |||||
| Revenue Growth | -6.5% | -6.5% | -6.6% | 2.5% | — |
| EPS Growth | -871.4% | -871.4% | 160.2% | -157.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+16.6%
Start / end P/E
n/dx → n/dx
EPS bridge
56.00 → -432.00
Residual
+16.6%
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.