Unknown / UnknownKOSDAQ
$2440.00
+0.00 (+0.00%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $18.3B · quality 65.7/100
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
30/100
D
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
$79.5B
P/E
54.2x
↑EV/EBITDA
8.9x
↑ROE
1.1%
↓Gross Margin
12.5%
↓Debt/Equity
0.65
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.6%
FCF CAGR
-62.8%
FCF margin
0.5%
FCF / Net income
0.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $126.60B · net income $1.47B · FCF $625.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $126.60B | $126.60B | $139.38B | $178.17B | $177.36B |
| Net Income | $1.47B | $1.47B | $6.24B | $7.47B | $6.88B |
| EBITDA | $15.88B | $15.88B | $24.36B | $24.43B | $21.39B |
| EPS | 45.00 | 45.00 | 183.00 | 223.00 | 232.00 |
| Gross Margin | 12.5% | 12.5% | 15.2% | 19.5% | 26.0% |
| Operating Margin | 2.8% | 2.8% | 5.9% | 8.5% | 8.2% |
| Net Margin | 1.2% | 1.2% | 4.5% | 4.2% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.65 | 0.65 | 0.76 | 0.86 | 0.98 |
| Cash Flow | |||||
| Free Cash Flow | $625.6M | $625.6M | $18.27B | $25.27B | $12.18B |
| Returns | |||||
| ROE | 1.1% | 1.1% | 4.7% | 6.2% | 6.2% |
| Valuation | |||||
| P/E | 54.22 | 54.22 | 11.23 | 10.94 | 11.36 |
| EV/EBITDA | 8.92 | 8.92 | 5.68 | 6.17 | 7.79 |
| P/B | 0.58 | 0.58 | 0.53 | 0.68 | 0.70 |
| Growth & Yield | |||||
| Revenue Growth | -9.2% | -9.2% | -21.8% | 0.5% | — |
| EPS Growth | -75.4% | -75.4% | -17.9% | -3.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
68.8%
EPS terminal req.
$216.51
Spread vs growth
-144.2%
5Y implied EPS CAGR
42.2%
EPS terminal req.
$261.98
Spread vs growth
-117.6%
10Y implied EPS CAGR
25.1%
EPS terminal req.
$421.92
Spread vs growth
-100.5%
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
+17.0%
Start / end P/E
11.4x → 54.2x
EPS bridge
183.00 → 45.00
Residual
-283.5%
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.