Unknown / UnknownKOSDAQ
$3510.00
-260.00 (-6.90%)
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 $-2.6B · quality 48.3/100
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
13/100
F
Piotroski
1/9
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
$29.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.4%
↓Gross Margin
10.3%
↓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
-1.2%
FCF CAGR
—
FCF margin
-0.1%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $135.10B · net income $-4.14B · FCF $-191.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $135.10B | $135.10B | $136.86B | $136.86B | $140.17B |
| Net Income | $-4.14B | $-4.14B | $-3.83B | $6.19B | $1.44B |
| EBITDA | $-2.37B | $-2.37B | $-2.30B | $8.67B | $2.33B |
| EPS | -496.00 | -496.00 | -460.00 | 734.00 | 171.00 |
| Gross Margin | 10.3% | 10.3% | 10.4% | 9.7% | 10.9% |
| Operating Margin | -3.1% | -3.1% | -3.7% | -1.6% | -0.2% |
| Net Margin | -3.1% | -3.1% | -2.8% | 4.5% | 1.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Cash Flow | |||||
| Free Cash Flow | $-191.7M | $-191.7M | $-2.59B | $-4.33B | $3.90B |
| Returns | |||||
| ROE | -6.4% | -6.4% | -5.6% | 8.3% | 2.4% |
| Valuation | |||||
| P/E | — | — | — | 16.32 | 59.06 |
| EV/EBITDA | — | — | — | 9.45 | 29.79 |
| P/B | 0.45 | 0.45 | 0.98 | 1.35 | 1.39 |
| Growth & Yield | |||||
| Revenue Growth | -1.3% | -1.3% | -0.0% | -2.4% | — |
| EPS Growth | -7.8% | -7.8% | -162.7% | 329.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-42.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-460.00 → -496.00
Residual
-42.6%
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.