Unknown / UnknownKOSDAQ
$7500.00
+490.00 (+6.85%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $4.9B · quality 77.3/100
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
70/100
B
Piotroski
8/9
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
$64.2B
P/E
7.5x
↓EV/EBITDA
4.8x
↓ROE
23.3%
↑Gross Margin
51.1%
↑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
+25.6%
FCF CAGR
+52.9%
FCF margin
38.3%
FCF / Net income
1.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $27.50B · net income $8.53B · FCF $10.54B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $27.50B | $27.50B | $20.71B | $16.05B | $13.88B |
| Net Income | $8.53B | $8.53B | $6.10B | $3.78B | $2.64B |
| EBITDA | $9.59B | $9.59B | $7.69B | $4.64B | $3.26B |
| EPS | 997.00 | 997.00 | 713.00 | 442.00 | 309.00 |
| Gross Margin | 51.1% | 51.1% | 45.1% | 45.9% | 43.7% |
| Operating Margin | 34.0% | 34.0% | 25.0% | 22.5% | 18.6% |
| Net Margin | 31.0% | 31.0% | 29.5% | 23.5% | 19.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.03 | 0.05 |
| Cash Flow | |||||
| Free Cash Flow | $10.54B | $10.54B | $4.87B | $3.02B | $2.95B |
| Returns | |||||
| ROE | 23.3% | 23.3% | 22.2% | 17.3% | 14.0% |
| Valuation | |||||
| P/E | 7.52 | 7.52 | 13.83 | 10.54 | 12.83 |
| EV/EBITDA | 4.79 | 4.79 | 9.61 | 7.13 | 8.05 |
| P/B | 1.76 | 1.76 | 3.07 | 1.82 | 1.80 |
| Growth & Yield | |||||
| Revenue Growth | 32.8% | 32.8% | 29.0% | 15.7% | — |
| EPS Growth | 39.8% | 39.8% | 61.3% | 43.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-12.6%
EPS terminal req.
$665.50
Spread vs growth
52.4%
5Y implied EPS CAGR
-4.2%
EPS terminal req.
$805.26
Spread vs growth
44.0%
10Y implied EPS CAGR
2.7%
EPS terminal req.
$1296.87
Spread vs growth
37.2%
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
+24.0%
Start / end P/E
8.6x → 7.7x
EPS bridge
713.00 → 997.00
Residual
-4.5%
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.