Technology / Electronic ComponentsKSE
$7720.00
-10.00 (-0.13%)
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 33% · confianza 20%
FCF escenarios
weak_data · normalized FCF $19.3B · quality 52.0/100
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
46/100
C
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
$177.4B
P/E
14.5x
↓EV/EBITDA
7.2x
↓ROE
4.6%
↓Gross Margin
9.0%
↓Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.9%
FCF CAGR
—
FCF margin
8.4%
FCF / Net income
4.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $645.73B · net income $12.26B · FCF $54.29B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $645.73B | $645.73B | $628.81B | $606.28B | $610.73B |
| Net Income | $12.26B | $12.26B | $18.98B | $13.16B | $12.43B |
| EBITDA | $25.71B | $25.71B | $32.87B | $24.94B | $24.12B |
| EPS | 534.00 | 534.00 | 826.00 | 573.00 | 538.00 |
| Gross Margin | 9.0% | 9.0% | 8.8% | 8.8% | 8.8% |
| Operating Margin | 1.6% | 1.6% | 1.0% | 1.7% | 2.0% |
| Net Margin | 1.9% | 1.9% | 3.0% | 2.2% | 2.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.19 | 0.04 | 0.05 |
| Current Ratio | 1.70 | 1.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $54.29B | $54.29B | $4.50B | $19.25B | $-34.43B |
| Returns | |||||
| ROE | 4.6% | 4.6% | 7.1% | 5.1% | 4.8% |
| Valuation | |||||
| P/E | 14.46 | 14.46 | 9.99 | 12.77 | 13.94 |
| EV/EBITDA | 7.20 | 7.20 | 6.09 | 6.10 | 5.94 |
| P/B | 0.66 | 0.66 | 0.71 | 0.65 | 0.67 |
| Growth & Yield | |||||
| Revenue Growth | 2.7% | 2.7% | 3.7% | -0.7% | — |
| EPS Growth | -35.4% | -35.4% | 44.2% | 6.5% | — |
| Dividend Yield | 5.8% | 5.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
8.7%
EPS terminal req.
$685.02
Spread vs growth
-44.0%
5Y implied EPS CAGR
9.2%
EPS terminal req.
$828.88
Spread vs growth
-44.5%
10Y implied EPS CAGR
9.6%
EPS terminal req.
$1334.91
Spread vs growth
-44.9%
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
-6.0%
Start / end P/E
10.6x → 14.5x
EPS bridge
826.00 → 534.00
Residual
-12.8%
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.