Technology / Electronic ComponentsKOSDAQ
$1697.00
-53.00 (-3.03%)
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 20%
FCF escenarios
weak_data · normalized FCF $2.5B · quality 55.3/100
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
18/100
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
$97.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.5%
↓Gross Margin
23.2%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-54.1%
FCF CAGR
—
FCF margin
-209.4%
FCF / Net income
0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.57B · net income $-29.09B · FCF $-15.86B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.57B | $7.57B | $6.53B | $24.24B | $78.22B |
| Net Income | $-29.09B | $-29.09B | $104.17B | $7.28B | $-7.37B |
| EBITDA | $-32.79B | $-32.79B | $130.37B | $9.29B | $-2.42B |
| EPS | -516.00 | -516.00 | 1885.00 | 143.00 | -257.00 |
| Gross Margin | 23.2% | 23.2% | 21.7% | 10.5% | 9.5% |
| Operating Margin | -50.7% | -50.7% | -72.1% | -10.8% | 3.1% |
| Net Margin | -384.2% | -384.2% | 1596.0% | 30.0% | -9.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.09 | 0.08 | 0.51 |
| Current Ratio | 25.44 | 25.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-15.86B | $-15.86B | $2.49B | $27.12B | $-35.61B |
| Returns | |||||
| ROE | -13.5% | -13.5% | 44.9% | 6.4% | -9.2% |
| Valuation | |||||
| P/E | — | — | 1.34 | 14.76 | — |
| EV/EBITDA | — | — | 0.79 | 8.99 | — |
| P/B | 0.44 | 0.44 | 0.60 | 0.94 | 1.09 |
| Growth & Yield | |||||
| Revenue Growth | 16.0% | 16.0% | -73.1% | -69.0% | — |
| EPS Growth | -127.4% | -127.4% | 1218.2% | 155.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-34.5%
Start / end P/E
n/dx → n/dx
EPS bridge
1885.00 → -516.00
Residual
-34.5%
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.