Consumer Cyclical / Auto PartsKOSDAQ
$770.00
+4.00 (+0.52%)
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 10%
FCF escenarios
weak_data · normalized FCF $-37.9B · quality 20.3/100
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
11/100
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
$37.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-44.4%
↓Gross Margin
3.5%
↓Debt/Equity
3.32
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.0%
FCF CAGR
—
FCF margin
-7.7%
FCF / Net income
1.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $494.37B · net income $-23.46B · FCF $-37.87B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $494.37B | $494.37B | $371.93B | $393.13B | $381.81B |
| Net Income | $-23.46B | $-23.46B | $-2.40B | $690.7M | $-4.31B |
| EBITDA | $-7.35B | $-7.35B | $5.81B | $10.21B | $5.71B |
| EPS | -503.00 | -503.00 | -72.00 | 19.42 | -816.65 |
| Gross Margin | 3.5% | 3.5% | 5.0% | 5.5% | 4.2% |
| Operating Margin | -1.0% | -1.0% | 0.5% | 0.8% | 0.6% |
| Net Margin | -4.7% | -4.7% | -0.6% | 0.2% | -1.1% |
| Balance Sheet | |||||
| Debt/Equity | 3.32 | 3.32 | 2.45 | 1.06 | 0.73 |
| Current Ratio | 0.88 | 0.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-37.87B | $-37.87B | $-61.35B | $-19.89B | $6.63B |
| Returns | |||||
| ROE | -44.4% | -44.4% | -4.2% | 1.0% | -6.9% |
| Valuation | |||||
| P/E | — | — | — | 110.69 | — |
| EV/EBITDA | — | — | 28.66 | 13.40 | 9.82 |
| P/B | 0.68 | 0.68 | 0.45 | 1.02 | 0.26 |
| Growth & Yield | |||||
| Revenue Growth | 32.9% | 32.9% | -5.4% | 3.0% | — |
| EPS Growth | -598.6% | -598.6% | -470.7% | 102.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+12.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-72.00 → -503.00
Residual
+12.9%
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.