Basic Materials / Lumber & Wood ProductionKOSDAQ
$8840.00
-100.00 (-1.12%)
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 $10.4B · quality 33.7/100
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
12/100
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
$404.4B
P/E
N/A
•EV/EBITDA
41.2x
↑ROE
-5.6%
↓Gross Margin
15.8%
↓Debt/Equity
1.19
↑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
-4.8%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $829.56B · net income $-45.77B · FCF $-39.79B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $829.56B | $829.56B | $842.82B | $963.22B | $1100.42B |
| Net Income | $-45.77B | $-45.77B | $-12.27B | $-84.48B | $38.37B |
| EBITDA | $32.12B | $32.12B | $78.43B | $2.27B | $148.97B |
| EPS | -1001.00 | -1001.00 | -268.00 | -739.20 | 839.20 |
| Gross Margin | 15.8% | 15.8% | 17.3% | 13.8% | 19.7% |
| Operating Margin | -1.7% | -1.7% | 0.9% | -1.7% | 6.6% |
| Net Margin | -5.5% | -5.5% | -1.5% | -8.8% | 3.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.19 | 1.19 | 1.06 | 0.92 | 1.09 |
| Current Ratio | 0.32 | 0.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-39.79B | $-39.79B | $23.80B | $10.42B | $-39.91B |
| Returns | |||||
| ROE | -5.6% | -5.6% | -1.4% | -9.6% | 5.8% |
| Valuation | |||||
| P/E | — | — | — | — | 59.22 |
| EV/EBITDA | 41.24 | 41.24 | 15.89 | 3439.37 | 19.90 |
| P/B | 0.50 | 0.50 | 0.46 | 8.05 | 3.41 |
| Growth & Yield | |||||
| Revenue Growth | -1.6% | -1.6% | -12.5% | -12.5% | — |
| EPS Growth | -273.5% | -273.5% | 63.7% | -188.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+8.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-268.00 → -1001.00
Residual
+8.6%
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.