Unknown / UnknownKOSDAQ
$1696.00
-15.00 (-0.88%)
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 18%
FCF escenarios
weak_data · normalized FCF $-272.7M · quality 46.3/100
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
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
$26.9B
P/E
N/A
•EV/EBITDA
75.2x
↑ROE
-1.5%
↓Gross Margin
6.5%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-23.2%
FCF CAGR
—
FCF margin
-3.6%
FCF / Net income
1.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $37.27B · net income $-872.1M · FCF $-1.34B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $37.27B | $37.27B | $46.72B | $62.37B | $82.31B |
| Net Income | $-872.1M | $-872.1M | $1.86B | $-1.24B | $13.85B |
| EBITDA | $357.4M | $357.4M | $3.21B | $1.62B | $13.47B |
| EPS | -55.00 | -55.00 | 117.50 | -77.50 | 872.50 |
| Gross Margin | 6.5% | 6.5% | 9.0% | 3.0% | 19.8% |
| Operating Margin | -4.2% | -4.2% | 1.4% | -2.9% | 13.1% |
| Net Margin | -2.3% | -2.3% | 4.0% | -2.0% | 16.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.02 | 0.02 | 0.15 |
| Cash Flow | |||||
| Free Cash Flow | $-1.34B | $-1.34B | $-272.7M | $8.61B | $5.07B |
| Returns | |||||
| ROE | -1.5% | -1.5% | 3.2% | -2.2% | 23.9% |
| Valuation | |||||
| P/E | — | — | 29.13 | — | 10.19 |
| EV/EBITDA | 75.18 | 75.18 | 16.01 | 46.97 | 10.75 |
| P/B | 0.46 | 0.46 | 0.93 | 1.42 | 2.44 |
| Growth & Yield | |||||
| Revenue Growth | -20.2% | -20.2% | -25.1% | -24.2% | — |
| EPS Growth | -146.8% | -146.8% | 251.6% | -108.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-44.8%
Start / end P/E
n/dx → n/dx
EPS bridge
117.50 → -55.00
Residual
-44.8%
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.