Consumer Cyclical / Furnishings, Fixtures & AppliancesKSE
$1930.00
-50.00 (-2.53%)
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 16%
FCF escenarios
weak_data · normalized FCF $7.1B · quality 35.0/100
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
6/100
F
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
$31.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-22.4%
↓Gross Margin
14.6%
↓Debt/Equity
0.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.4%
FCF CAGR
—
FCF margin
2.5%
FCF / Net income
-0.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $279.82B · net income $-22.35B · FCF $7.10B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $279.82B | $279.82B | $327.26B | $296.55B | $283.41B |
| Net Income | $-22.35B | $-22.35B | $-16.89B | $-14.24B | $-4.87B |
| EBITDA | $-7.35B | $-7.35B | $-3.89B | $5.01B | $7.03B |
| EPS | -1385.00 | -1385.00 | -1050.00 | -885.00 | -300.00 |
| Gross Margin | 14.6% | 14.6% | 16.8% | 14.2% | 17.2% |
| Operating Margin | 0.8% | 0.8% | 3.5% | 1.2% | 1.8% |
| Net Margin | -8.0% | -8.0% | -5.2% | -4.8% | -1.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.86 | 0.86 | 0.93 | 0.87 | 0.74 |
| Current Ratio | 0.88 | 0.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $7.10B | $7.10B | $20.61B | $-4.04B | $-10.80B |
| Returns | |||||
| ROE | -22.4% | -22.4% | -13.6% | -10.2% | -3.2% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 35.17 | 27.32 |
| P/B | 0.31 | 0.31 | 0.43 | 0.50 | 0.57 |
| Growth & Yield | |||||
| Revenue Growth | -14.5% | -14.5% | 10.4% | 4.6% | — |
| EPS Growth | -31.9% | -31.9% | -18.6% | -195.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-50.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-1050.00 → -1385.00
Residual
-50.3%
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.