Technology / Electronic ComponentsKOSDAQ
$4440.00
+125.00 (+2.90%)
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 $-9.5B · quality 45.3/100
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
36/100
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
$154.7B
P/E
N/A
•EV/EBITDA
28.4x
↑ROE
-0.0%
↓Gross Margin
4.4%
↓Debt/Equity
1.16
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.2%
FCF CAGR
—
FCF margin
-3.0%
FCF / Net income
517.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $758.57B · net income $-44.2M · FCF $-22.90B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $758.57B | $758.57B | $702.69B | $685.04B | $710.48B |
| Net Income | $-44.2M | $-44.2M | $809.6M | $62.6M | $1.66B |
| EBITDA | $11.09B | $11.09B | $11.05B | $10.28B | $11.59B |
| EPS | -1.00 | -1.00 | 23.00 | 2.00 | 51.00 |
| Gross Margin | 4.4% | 4.4% | 4.0% | 2.2% | 1.9% |
| Operating Margin | 3.2% | 3.2% | 2.5% | 1.1% | 0.8% |
| Net Margin | -0.0% | -0.0% | 0.1% | 0.0% | 0.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.16 | 1.16 | 0.78 | 0.68 | 0.84 |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-22.90B | $-22.90B | $-9.46B | $7.23B | $162.3M |
| Returns | |||||
| ROE | -0.0% | -0.0% | 0.7% | 0.1% | 1.6% |
| Valuation | |||||
| P/E | — | — | 88.48 | 763.00 | 25.59 |
| EV/EBITDA | 28.39 | 28.39 | 13.29 | 7.06 | 9.32 |
| P/B | 1.62 | 1.62 | 0.58 | 0.07 | 0.32 |
| Growth & Yield | |||||
| Revenue Growth | 8.0% | 8.0% | 2.6% | -3.6% | — |
| EPS Growth | -104.3% | -104.3% | 1050.0% | -96.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+129.8%
Start / end P/E
n/dx → n/dx
EPS bridge
23.00 → -1.00
Residual
+129.8%
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.