Technology / Communication EquipmentKOSDAQ
$34100.00
+2300.00 (+7.03%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-46.0B · quality 69.0/100
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
28/100
D
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
$1.41T
P/E
N/A
•EV/EBITDA
N/A
•ROE
-20.6%
↓Gross Margin
13.3%
↓Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-18.4%
FCF CAGR
—
FCF margin
-25.5%
FCF / Net income
0.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $97.52B · net income $-27.03B · FCF $-24.82B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $97.52B | $97.52B | $87.36B | $100.07B | $179.46B |
| Net Income | $-27.03B | $-27.03B | $-38.60B | $-65.29B | $-26.69B |
| EBITDA | $-15.22B | $-15.22B | $-21.07B | $-35.37B | $-20.16B |
| EPS | -673.00 | -673.00 | -969.00 | -1640.00 | -670.00 |
| Gross Margin | 13.3% | 13.3% | 13.6% | 7.1% | 18.3% |
| Operating Margin | -24.4% | -24.4% | -52.1% | -62.8% | -25.1% |
| Net Margin | -27.7% | -27.7% | -44.2% | -65.2% | -14.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.55 | 0.55 | 0.54 | 0.31 | 0.21 |
| Current Ratio | 0.90 | 0.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-24.82B | $-24.82B | $-45.97B | $-55.94B | $-28.62B |
| Returns | |||||
| ROE | -20.6% | -20.6% | -26.9% | -37.3% | -11.1% |
| Valuation | |||||
| P/B | 10.70 | 10.70 | 2.57 | 2.88 | 4.48 |
| Growth & Yield | |||||
| Revenue Growth | 11.6% | 11.6% | -12.7% | -44.2% | — |
| EPS Growth | 30.5% | 30.5% | 40.9% | -144.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+312.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-969.00 → -673.00
Residual
+312.2%
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.