Communication Services / Internet Content & InformationKOSDAQ
$4510.00
-150.00 (-3.21%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $45.2B · quality 80.0/100
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
52/100
C
Piotroski
7/9
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
$221.1B
P/E
5.1x
↓EV/EBITDA
1.0x
↓ROE
14.4%
↑Gross Margin
16.3%
↓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
-5.2%
FCF CAGR
-0.6%
FCF margin
11.4%
FCF / Net income
1.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $395.89B · net income $43.64B · FCF $45.17B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $395.89B | $395.89B | $388.17B | $392.78B | $464.17B |
| Net Income | $43.64B | $43.64B | $19.67B | $16.27B | $6.77B |
| EBITDA | $60.47B | $60.47B | $50.95B | $41.42B | $28.92B |
| EPS | 890.00 | 890.00 | 401.00 | 332.00 | 138.00 |
| Gross Margin | 16.3% | 16.3% | 11.9% | 5.9% | 5.0% |
| Operating Margin | 11.2% | 11.2% | 6.4% | 2.5% | 2.1% |
| Net Margin | 11.0% | 11.0% | 5.1% | 4.1% | 1.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.02 | 0.03 | 0.05 |
| Current Ratio | 2.58 | 2.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $45.17B | $45.17B | $76.30B | $44.76B | $45.99B |
| Returns | |||||
| ROE | 14.4% | 14.4% | 7.5% | 6.7% | 3.0% |
| Valuation | |||||
| P/E | 5.07 | 5.07 | 8.90 | 18.22 | 38.04 |
| EV/EBITDA | 0.98 | 0.98 | 0.47 | 4.88 | 6.36 |
| P/B | 0.73 | 0.73 | 0.67 | 1.21 | 1.14 |
| Growth & Yield | |||||
| Revenue Growth | 2.0% | 2.0% | -1.2% | -15.4% | — |
| EPS Growth | 121.9% | 121.9% | 20.8% | 140.6% | — |
| Dividend Yield | 6.2% | 6.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-23.4%
EPS terminal req.
$400.19
Spread vs growth
145.3%
5Y implied EPS CAGR
-11.5%
EPS terminal req.
$484.23
Spread vs growth
133.4%
10Y implied EPS CAGR
-1.3%
EPS terminal req.
$779.85
Spread vs growth
123.3%
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
+18.0%
Start / end P/E
10.1x → 5.1x
EPS bridge
401.00 → 890.00
Residual
-60.5%
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.