Basic Materials / Paper & Paper ProductsKSE
$679.00
-11.00 (-1.59%)
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 17%
FCF escenarios
weak_data · normalized FCF $40.7B · quality 39.7/100
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
16/100
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
$129.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.2%
↓Gross Margin
12.5%
↓Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.2%
FCF CAGR
—
FCF margin
5.4%
FCF / Net income
-1.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $753.68B · net income $-33.45B · FCF $40.67B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $753.68B | $753.68B | $792.09B | $712.03B | $684.78B |
| Net Income | $-33.45B | $-33.45B | $4.10B | $-66.63B | $13.72B |
| EBITDA | $-26.01B | $-26.01B | $23.92B | $-65.61B | $31.16B |
| EPS | -176.00 | -176.00 | 22.00 | -425.00 | 103.00 |
| Gross Margin | 12.5% | 12.5% | 13.2% | 10.7% | 14.6% |
| Operating Margin | 0.4% | 0.4% | 2.4% | 1.9% | 3.1% |
| Net Margin | -4.4% | -4.4% | 0.5% | -9.4% | 2.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.46 | 0.42 | 0.46 |
| Current Ratio | 1.17 | 1.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $40.67B | $40.67B | $-47.42B | $91.26B | $-84.29B |
| Returns | |||||
| ROE | -8.2% | -8.2% | 0.9% | -15.2% | 3.3% |
| Valuation | |||||
| P/E | — | — | 39.23 | — | 11.50 |
| EV/EBITDA | — | — | 14.64 | — | 8.03 |
| P/B | 0.32 | 0.32 | 0.36 | 0.40 | 0.17 |
| Growth & Yield | |||||
| Revenue Growth | -4.8% | -4.8% | 11.2% | 4.0% | — |
| EPS Growth | -900.0% | -900.0% | 105.2% | -512.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.6%
Start / end P/E
n/dx → n/dx
EPS bridge
22.00 → -176.00
Residual
-17.6%
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.