Unknown / UnknownKOSDAQ
$1530.00
-65.00 (-4.08%)
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 19%
FCF escenarios
weak_data · normalized FCF $1.1B · quality 45.0/100
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
26/100
D
Piotroski
2/9
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
$60.6B
P/E
N/A
•EV/EBITDA
18.1x
↑ROE
-0.4%
↓Gross Margin
11.3%
↓Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+44.9%
FCF CAGR
—
FCF margin
0.4%
FCF / Net income
-0.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $86.55B · net income $-593.7M · FCF $349.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $86.55B | $86.55B | $91.21B | $77.00B | $28.45B |
| Net Income | $-593.7M | $-593.7M | $3.52B | $3.23B | $6.11B |
| EBITDA | $4.28B | $4.28B | $9.02B | $6.90B | $15.58B |
| EPS | -15.00 | -15.00 | 89.00 | 82.00 | 154.00 |
| Gross Margin | 11.3% | 11.3% | 12.1% | 13.2% | -8.1% |
| Operating Margin | 3.2% | 3.2% | 4.1% | 4.2% | -17.0% |
| Net Margin | -0.7% | -0.7% | 3.9% | 4.2% | 21.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.06 | 0.11 | 0.20 |
| Cash Flow | |||||
| Free Cash Flow | $349.2M | $349.2M | $1.08B | $3.32B | $-2.39B |
| Returns | |||||
| ROE | -0.4% | -0.4% | 2.4% | 2.3% | 4.4% |
| Valuation | |||||
| P/E | — | — | 20.54 | 39.82 | 29.81 |
| EV/EBITDA | 18.09 | 18.09 | 8.74 | 20.13 | 12.72 |
| P/B | 0.42 | 0.42 | 0.50 | 0.90 | 1.32 |
| Growth & Yield | |||||
| Revenue Growth | -5.1% | -5.1% | 18.5% | 170.6% | — |
| EPS Growth | -116.9% | -116.9% | 8.5% | -46.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-23.3%
Start / end P/E
n/dx → n/dx
EPS bridge
89.00 → -15.00
Residual
-23.3%
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.