Technology / Communication EquipmentKOSDAQ
$10770.00
+640.00 (+6.32%)
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 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $-2.5B · quality 53.7/100
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
39/100
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
$731.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.0%
↓Gross Margin
5.4%
↓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
+185.3%
FCF CAGR
—
FCF margin
-4.2%
FCF / Net income
1.90x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $264.76B · net income $-5.85B · FCF $-11.13B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $264.76B | $264.76B | $30.68B | $6.97B | $11.41B |
| Net Income | $-5.85B | $-5.85B | $-2.47B | $-1.94B | $1.73B |
| EBITDA | $-538.3M | $-538.3M | $1.52B | $-1.63B | $2.07B |
| EPS | -135.00 | -135.00 | -111.00 | -90.00 | 103.00 |
| Gross Margin | 5.4% | 5.4% | 12.2% | 27.9% | 62.6% |
| Operating Margin | 3.3% | 3.3% | 0.0% | -30.5% | 12.8% |
| Net Margin | -2.2% | -2.2% | -8.0% | -27.9% | 15.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.79 | — | — |
| Current Ratio | 4.85 | 4.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-11.13B | $-11.13B | $-947.3M | $-2.51B | $1.27B |
| Returns | |||||
| ROE | -6.0% | -6.0% | -4.4% | -9.0% | 7.3% |
| Valuation | |||||
| P/E | — | — | — | — | 8.05 |
| EV/EBITDA | — | — | 61.14 | — | 1.65 |
| P/B | 7.44 | 7.44 | 2.14 | 1.49 | 0.59 |
| Growth & Yield | |||||
| Revenue Growth | 763.1% | 763.1% | 340.3% | -38.9% | — |
| EPS Growth | -21.6% | -21.6% | -23.3% | -187.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+112.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-111.00 → -135.00
Residual
+112.8%
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.