Consumer Cyclical / Internet RetailKOSDAQ
$8830.00
-670.00 (-7.05%)
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 $-10.4B · quality 51.7/100
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
20/100
D
Piotroski
5/9
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
$102.3B
P/E
N/A
•EV/EBITDA
4.3x
↓ROE
-8.1%
↓Gross Margin
5.3%
↓Debt/Equity
0.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.1%
FCF CAGR
—
FCF margin
-0.3%
FCF / Net income
0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.06T · net income $-35.79B · FCF $-10.44B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3061.59B | $3061.59B | $3317.91B | $3423.87B | $3584.85B |
| Net Income | $-35.79B | $-35.79B | $-40.38B | $-15.84B | $326.73B |
| EBITDA | $28.89B | $28.89B | $44.10B | $41.15B | $46.40B |
| EPS | -2961.00 | -2961.00 | -2963.00 | -1123.00 | 21470.00 |
| Gross Margin | 5.3% | 5.3% | 4.7% | 4.5% | 4.3% |
| Operating Margin | -1.0% | -1.0% | -0.2% | 0.1% | 0.4% |
| Net Margin | -1.2% | -1.2% | -1.2% | -0.5% | 9.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.45 | 0.45 | 0.36 | 0.30 | 0.13 |
| Current Ratio | 1.07 | 1.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-10.44B | $-10.44B | $-45.98B | $-6.36B | $-11.64B |
| Returns | |||||
| ROE | -8.1% | -8.1% | -8.1% | -2.9% | 55.4% |
| Valuation | |||||
| P/E | — | — | — | — | 0.71 |
| EV/EBITDA | 4.30 | 4.30 | 2.78 | 2.62 | 2.42 |
| P/B | 0.24 | 0.24 | 0.33 | 0.36 | 0.39 |
| Growth & Yield | |||||
| Revenue Growth | -7.7% | -7.7% | -3.1% | -4.5% | — |
| EPS Growth | 0.1% | 0.1% | -163.8% | -105.2% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-38.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-2963.00 → -2961.00
Residual
-40.9%
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.