Communication Services / Internet Content & InformationKOSDAQ
$2555.00
-45.00 (-1.68%)
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 23%
FCF escenarios
weak_data · normalized FCF $-3.8B · quality 69.3/100
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
17/100
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
$121.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.2%
↓Gross Margin
-3.9%
↓Debt/Equity
0.00
↓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
—
FCF margin
-4.2%
FCF / Net income
0.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $134.19B · net income $-14.19B · FCF $-5.68B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $134.19B | $134.19B | $131.18B | $130.47B | $152.19B |
| Net Income | $-14.19B | $-14.19B | $-18.61B | $-4.18B | $5.51B |
| EBITDA | $-6.45B | $-6.45B | $-16.45B | $678.9M | $12.21B |
| EPS | -309.00 | -309.00 | -443.00 | -100.00 | 131.00 |
| Gross Margin | -3.9% | -3.9% | -3.1% | -1.2% | 9.1% |
| Operating Margin | -10.1% | -10.1% | -20.3% | -7.1% | 3.5% |
| Net Margin | -10.6% | -10.6% | -14.2% | -3.2% | 3.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 6.63 | 6.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.68B | $-5.68B | $-3.85B | $-3.37B | $-1.88B |
| Returns | |||||
| ROE | -6.2% | -6.2% | -8.4% | -1.7% | 2.2% |
| Valuation | |||||
| P/E | — | — | — | — | 44.43 |
| EV/EBITDA | — | — | — | 358.90 | 19.11 |
| P/B | 0.51 | 0.51 | 0.61 | 1.02 | 0.96 |
| Growth & Yield | |||||
| Revenue Growth | 2.3% | 2.3% | 0.5% | -14.3% | — |
| EPS Growth | 30.2% | 30.2% | -343.0% | -176.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-16.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-443.00 → -309.00
Residual
-16.9%
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.