Unknown / UnknownKOSDAQ
$1258.00
-4.00 (-0.32%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $5.8B · quality 63.0/100
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
33/100
D
Piotroski
7/9
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
$26.4B
P/E
28.6x
↑EV/EBITDA
6.6x
↓ROE
0.9%
↓Gross Margin
24.9%
↓Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.7%
FCF CAGR
+15.9%
FCF margin
19.3%
FCF / Net income
6.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $30.23B · net income $928.9M · FCF $5.83B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $30.23B | $30.23B | $35.37B | $37.09B | $45.47B |
| Net Income | $928.9M | $928.9M | $-2.04B | $-1.32B | $-1.42B |
| EBITDA | $2.38B | $2.38B | $-1.33B | $269.0M | $472.1M |
| EPS | 44.00 | 44.00 | -97.00 | -63.00 | -68.00 |
| Gross Margin | 24.9% | 24.9% | 20.9% | 19.0% | 21.3% |
| Operating Margin | 10.6% | 10.6% | 1.5% | 0.9% | 3.8% |
| Net Margin | 3.1% | 3.1% | -5.8% | -3.6% | -3.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.08 | 0.10 | 0.24 |
| Cash Flow | |||||
| Free Cash Flow | $5.83B | $5.83B | $2.19B | $7.55B | $3.74B |
| Returns | |||||
| ROE | 0.9% | 0.9% | -1.9% | -1.2% | -1.3% |
| Valuation | |||||
| P/E | 28.59 | 28.59 | — | — | — |
| EV/EBITDA | 6.59 | 6.59 | — | 107.58 | 89.08 |
| P/B | 0.25 | 0.25 | 0.25 | 0.32 | 0.36 |
| Growth & Yield | |||||
| Revenue Growth | -14.5% | -14.5% | -4.6% | -18.4% | — |
| EPS Growth | 145.4% | 145.4% | -54.0% | 7.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
36.4%
EPS terminal req.
$111.63
Spread vs growth
109.0%
5Y implied EPS CAGR
25.1%
EPS terminal req.
$135.07
Spread vs growth
120.2%
10Y implied EPS CAGR
17.3%
EPS terminal req.
$217.53
Spread vs growth
128.0%
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
-2.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-97.00 → 44.00
Residual
-2.1%
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.