Unknown / UnknownKOSDAQ
$4980.00
-20.00 (-0.40%)
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 $-52.0B · 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
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
$458.0B
P/E
N/A
•EV/EBITDA
29.5x
↑ROE
-5.6%
↓Gross Margin
38.3%
↑Debt/Equity
0.93
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.4%
FCF CAGR
—
FCF margin
6.1%
FCF / Net income
-0.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $258.07B · net income $-39.53B · FCF $15.85B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $258.07B | $258.07B | $285.16B | $897.30B | $325.35B |
| Net Income | $-39.53B | $-39.53B | $-30.47B | $100.10B | $31.04B |
| EBITDA | $33.93B | $33.93B | $43.54B | $286.63B | $111.27B |
| EPS | -444.00 | -444.00 | -342.00 | 1085.00 | 199.00 |
| Gross Margin | 38.3% | 38.3% | 37.9% | 40.9% | 61.3% |
| Operating Margin | 3.2% | 3.2% | 0.3% | 29.8% | 35.4% |
| Net Margin | -15.3% | -15.3% | -10.7% | 11.2% | 9.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.93 | 0.93 | 0.99 | 0.86 | 1.10 |
| Cash Flow | |||||
| Free Cash Flow | $15.85B | $15.85B | $-51.99B | $-74.81B | $-233.59B |
| Returns | |||||
| ROE | -5.6% | -5.6% | -4.4% | 15.7% | 6.1% |
| Valuation | |||||
| P/E | — | — | — | 5.96 | 32.46 |
| EV/EBITDA | 29.54 | 29.54 | 24.97 | 3.73 | 8.44 |
| P/B | 0.62 | 0.62 | 0.71 | 0.93 | 1.10 |
| Growth & Yield | |||||
| Revenue Growth | -9.5% | -9.5% | -68.2% | 175.8% | — |
| EPS Growth | -29.8% | -29.8% | -131.5% | 445.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-27.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-342.00 → -444.00
Residual
-27.0%
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.