Unknown / UnknownKOSDAQ
$2975.00
+40.00 (+1.36%)
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 15%
FCF escenarios
weak_data · normalized FCF $1.2B · quality 31.7/100
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
14/100
F
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
$64.4B
P/E
N/A
•EV/EBITDA
15.5x
↑ROE
-2.6%
↓Gross Margin
11.8%
↓Debt/Equity
1.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.1%
FCF CAGR
+5.2%
FCF margin
0.7%
FCF / Net income
-0.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $447.11B · net income $-4.87B · FCF $2.97B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $447.11B | $447.11B | $497.37B | $458.52B | $507.56B |
| Net Income | $-4.87B | $-4.87B | $-11.92B | $-7.83B | $2.09B |
| EBITDA | $18.38B | $18.38B | $17.12B | $23.35B | $41.85B |
| EPS | -225.00 | -225.00 | -550.00 | -361.00 | 96.00 |
| Gross Margin | 11.8% | 11.8% | 12.6% | 12.9% | 17.1% |
| Operating Margin | -0.3% | -0.3% | 1.3% | 0.7% | 4.4% |
| Net Margin | -1.1% | -1.1% | -2.4% | -1.7% | 0.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.29 | 1.29 | 1.34 | 1.26 | 1.49 |
| Cash Flow | |||||
| Free Cash Flow | $2.97B | $2.97B | $1.24B | $-19.82B | $2.55B |
| Returns | |||||
| ROE | -2.6% | -2.6% | -6.2% | -3.9% | 1.3% |
| Valuation | |||||
| P/E | — | — | — | — | 34.90 |
| EV/EBITDA | 15.45 | 15.45 | 18.86 | 12.13 | 6.63 |
| P/B | 0.35 | 0.35 | 0.48 | 0.31 | 0.46 |
| Growth & Yield | |||||
| Revenue Growth | -10.1% | -10.1% | 8.5% | -9.7% | — |
| EPS Growth | 59.1% | 59.1% | -52.4% | -476.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-32.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-550.00 → -225.00
Residual
-32.5%
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.