Consumer Cyclical / Auto PartsKOSDAQ
$1706.00
-66.00 (-3.63%)
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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-17.2B · quality 30.3/100
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
15/100
F
Piotroski
3/9
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
$60.7B
P/E
N/A
•EV/EBITDA
17.3x
↑ROE
-18.9%
↓Gross Margin
7.9%
↓Debt/Equity
2.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.6%
FCF CAGR
—
FCF margin
-2.4%
FCF / Net income
0.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $705.34B · net income $-20.84B · FCF $-17.20B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $705.34B | $705.34B | $638.05B | $667.25B | $615.58B |
| Net Income | $-20.84B | $-20.84B | $2.82B | $9.13B | $20.61B |
| EBITDA | $15.97B | $15.97B | $41.41B | $54.58B | $48.88B |
| EPS | -587.00 | -587.00 | 79.00 | 257.00 | 581.00 |
| Gross Margin | 7.9% | 7.9% | 8.5% | 10.3% | 10.4% |
| Operating Margin | 1.0% | 1.0% | 1.6% | 3.2% | 3.1% |
| Net Margin | -3.0% | -3.0% | 0.4% | 1.4% | 3.3% |
| Balance Sheet | |||||
| Debt/Equity | 2.05 | 2.05 | 1.58 | 1.48 | 1.91 |
| Current Ratio | 0.62 | 0.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-17.20B | $-17.20B | $-30.24B | $43.22B | $29.18B |
| Returns | |||||
| ROE | -18.9% | -18.9% | 2.1% | 6.8% | 17.0% |
| Valuation | |||||
| P/E | — | — | 25.38 | 9.44 | 3.39 |
| EV/EBITDA | 17.25 | 17.25 | 6.36 | 4.56 | 5.64 |
| P/B | 0.55 | 0.55 | 0.54 | 0.64 | 0.58 |
| Growth & Yield | |||||
| Revenue Growth | 10.5% | 10.5% | -4.4% | 8.4% | — |
| EPS Growth | -843.0% | -843.0% | -69.3% | -55.8% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+3.3%
Start / end P/E
n/dx → n/dx
EPS bridge
79.00 → -587.00
Residual
+1.9%
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.