Industrials / Building Products & EquipmentKOSDAQ
$708.00
-8.00 (-1.12%)
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 $-1.9B · quality 43.7/100
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
20/100
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
$36.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.3%
↓Gross Margin
7.3%
↓Debt/Equity
0.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.2%
FCF CAGR
—
FCF margin
-2.9%
FCF / Net income
0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $64.73B · net income $-11.53B · FCF $-1.87B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $64.73B | $64.73B | $58.41B | $78.15B | $76.05B |
| Net Income | $-11.53B | $-11.53B | $-1.93B | $5.46B | $4.58B |
| EBITDA | $-9.52B | $-9.52B | $572.1M | $7.54B | $6.90B |
| EPS | -223.00 | -223.00 | -37.00 | 105.00 | 88.00 |
| Gross Margin | 7.3% | 7.3% | 15.7% | 20.4% | 18.6% |
| Operating Margin | -16.7% | -16.7% | -6.3% | 5.7% | 6.0% |
| Net Margin | -17.8% | -17.8% | -3.3% | 7.0% | 6.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.02 | 0.01 | 0.00 |
| Current Ratio | 1.68 | 1.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.87B | $-1.87B | $-4.61B | $2.58B | $-4.80B |
| Returns | |||||
| ROE | -13.3% | -13.3% | -2.0% | 5.5% | 4.8% |
| Valuation | |||||
| P/E | — | — | — | 11.30 | 16.19 |
| EV/EBITDA | — | — | 92.19 | 7.86 | 10.66 |
| P/B | 0.42 | 0.42 | 0.52 | 0.62 | 0.78 |
| Growth & Yield | |||||
| Revenue Growth | 10.8% | 10.8% | -25.3% | 2.8% | — |
| EPS Growth | -502.7% | -502.7% | -135.2% | 19.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-37.00 → -223.00
Residual
-21.8%
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.