Real Estate / Real Estate ServicesKOSDAQ
$6460.00
+100.00 (+1.57%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
17/100
F
Piotroski
3/9
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
$191.4B
P/E
N/A
•EV/EBITDA
9.2x
↓ROE
-3.4%
↓Gross Margin
13.5%
↓Debt/Equity
1.15
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.7%
FCF CAGR
—
FCF margin
-1.4%
FCF / Net income
1.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.26T · net income $-24.04B · FCF $-32.39B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2260.08B | $2260.08B | $2220.43B | $2308.41B | $2531.65B |
| Net Income | $-24.04B | $-24.04B | $5.84B | $-29.34B | $25.57B |
| EBITDA | $94.60B | $94.60B | $140.79B | $118.64B | $256.16B |
| EPS | -775.00 | -775.00 | 188.00 | -959.00 | 961.00 |
| Gross Margin | 13.5% | 13.5% | 14.7% | 15.0% | 18.7% |
| Operating Margin | 1.9% | 1.9% | 3.2% | 4.6% | 8.3% |
| Net Margin | -1.1% | -1.1% | 0.3% | -1.3% | 1.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.15 | 1.15 | 1.02 | 0.90 | 0.89 |
| Current Ratio | 0.63 | 0.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-32.39B | $-32.39B | $-174.59B | $128.00B | $6.67B |
| Returns | |||||
| ROE | -3.4% | -3.4% | 0.8% | -4.0% | 3.3% |
| Valuation | |||||
| P/E | — | — | 30.74 | — | 10.56 |
| EV/EBITDA | 9.21 | 9.21 | 5.87 | 5.84 | 3.27 |
| P/B | 0.28 | 0.28 | 0.24 | 0.33 | 0.35 |
| Growth & Yield | |||||
| Revenue Growth | 1.8% | 1.8% | -3.8% | -8.8% | — |
| EPS Growth | -512.2% | -512.2% | 119.6% | -199.8% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+4.4%
Start / end P/E
n/dx → n/dx
EPS bridge
188.00 → -775.00
Residual
+0.5%
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.