Consumer Cyclical / Furnishings, Fixtures & AppliancesKOSDAQ
$895.00
-3.00 (-0.33%)
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 17%
FCF escenarios
weak_data · normalized FCF $7.1B · quality 38.3/100
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
21/100
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
$21.7B
P/E
N/A
•EV/EBITDA
1.8x
↓ROE
-2.2%
↓Gross Margin
9.6%
↓Debt/Equity
0.99
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.3%
FCF CAGR
-36.5%
FCF margin
0.7%
FCF / Net income
-2.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.07T · net income $-3.01B · FCF $7.14B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1065.22B | $1065.22B | $1259.14B | $1287.96B | $1379.50B |
| Net Income | $-3.01B | $-3.01B | $2.05B | $4.98B | $7.10B |
| EBITDA | $27.06B | $27.06B | $57.45B | $58.63B | $72.40B |
| EPS | -126.00 | -126.00 | 86.00 | 208.00 | 296.00 |
| Gross Margin | 9.6% | 9.6% | 10.0% | 9.6% | 8.7% |
| Operating Margin | 0.1% | 0.1% | 1.3% | 2.1% | 2.5% |
| Net Margin | -0.3% | -0.3% | 0.2% | 0.4% | 0.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.99 | 0.99 | 0.91 | 0.68 | 0.86 |
| Current Ratio | 1.22 | 1.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $7.14B | $7.14B | $-47.89B | $15.32B | $27.94B |
| Returns | |||||
| ROE | -2.2% | -2.2% | 1.5% | 3.7% | 5.5% |
| Valuation | |||||
| P/E | — | — | 12.22 | 8.45 | 6.32 |
| EV/EBITDA | 1.76 | 1.76 | 1.36 | 1.19 | 1.22 |
| P/B | 0.16 | 0.16 | 0.18 | 0.31 | 0.34 |
| Growth & Yield | |||||
| Revenue Growth | -15.4% | -15.4% | -2.2% | -6.6% | — |
| EPS Growth | -246.5% | -246.5% | -58.7% | -29.7% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-12.9%
Start / end P/E
n/dx → n/dx
EPS bridge
86.00 → -126.00
Residual
-15.1%
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.