Technology / Information Technology ServicesKOSDAQ
$7780.00
-650.00 (-7.71%)
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 20%
FCF escenarios
weak_data · normalized FCF $764.8M · quality 55.3/100
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
30/100
D
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
$111.9B
P/E
N/A
•EV/EBITDA
229.3x
↑ROE
-0.8%
↓Gross Margin
24.7%
↓Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-18.6%
FCF CAGR
—
FCF margin
-11.0%
FCF / Net income
6.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $43.64B · net income $-783.0M · FCF $-4.79B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $43.64B | $43.64B | $53.07B | $59.44B | $80.85B |
| Net Income | $-783.0M | $-783.0M | $1.42B | $919.8M | $-2.83B |
| EBITDA | $463.0M | $463.0M | $3.55B | $2.75B | $-1.69B |
| EPS | -55.00 | -55.00 | 105.00 | 100.00 | -315.00 |
| Gross Margin | 24.7% | 24.7% | 31.4% | 31.5% | 18.7% |
| Operating Margin | -10.7% | -10.7% | -2.4% | 2.5% | -2.9% |
| Net Margin | -1.8% | -1.8% | 2.7% | 1.5% | -3.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.10 | 0.11 | 0.27 |
| Current Ratio | 4.56 | 4.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.79B | $-4.79B | $764.8M | $13.17B | $10.36B |
| Returns | |||||
| ROE | -0.8% | -0.8% | 1.5% | 1.2% | -4.1% |
| Valuation | |||||
| P/E | — | — | 146.67 | 58.35 | — |
| EV/EBITDA | 229.26 | 229.26 | 59.75 | 15.99 | — |
| P/B | 1.17 | 1.17 | 2.17 | 0.72 | 0.56 |
| Growth & Yield | |||||
| Revenue Growth | -17.8% | -17.8% | -10.7% | -26.5% | — |
| EPS Growth | -152.4% | -152.4% | 5.0% | 131.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-43.1%
Start / end P/E
n/dx → n/dx
EPS bridge
105.00 → -55.00
Residual
-43.1%
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.