Unknown / UnknownKOSDAQ
$7060.00
+90.00 (+1.29%)
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 $1.3B · quality 49.3/100
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
18/100
F
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
$73.5B
P/E
N/A
•EV/EBITDA
404.8x
↑ROE
-2.1%
↓Gross Margin
9.9%
↓Debt/Equity
0.28
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.6%
FCF CAGR
—
FCF margin
-2.0%
FCF / Net income
0.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $81.45B · net income $-1.97B · FCF $-1.60B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $81.45B | $81.45B | $91.26B | $91.55B | $85.53B |
| Net Income | $-1.97B | $-1.97B | $7.10B | $8.07B | $2.98B |
| EBITDA | $212.7M | $212.7M | $10.26B | $12.13B | $5.75B |
| EPS | -189.00 | -189.00 | 682.00 | 775.00 | 286.00 |
| Gross Margin | 9.9% | 9.9% | 18.7% | 21.3% | 14.9% |
| Operating Margin | -2.0% | -2.0% | 8.7% | 11.0% | 4.3% |
| Net Margin | -2.4% | -2.4% | 7.8% | 8.8% | 3.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.28 | 0.28 | 0.29 | 0.30 | 0.34 |
| Cash Flow | |||||
| Free Cash Flow | $-1.60B | $-1.60B | $1.28B | $7.02B | $-12.16B |
| Returns | |||||
| ROE | -2.1% | -2.1% | 7.5% | 9.1% | 3.7% |
| Valuation | |||||
| P/E | — | — | 11.22 | 6.97 | 16.70 |
| EV/EBITDA | 404.81 | 404.81 | 9.31 | 6.15 | 12.91 |
| P/B | 0.78 | 0.78 | 0.84 | 0.63 | 0.62 |
| Growth & Yield | |||||
| Revenue Growth | -10.8% | -10.8% | -0.3% | 7.0% | — |
| EPS Growth | -127.7% | -127.7% | -12.0% | 171.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-33.3%
Start / end P/E
n/dx → n/dx
EPS bridge
682.00 → -189.00
Residual
-33.3%
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.