Unknown / UnknownKOSDAQ
$1328.00
-19.00 (-1.41%)
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 16%
FCF escenarios
weak_data · normalized FCF $-1.9B · quality 34.3/100
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
8/100
F
Piotroski
3/9
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
$38.7B
P/E
N/A
•EV/EBITDA
23.5x
↑ROE
-33.2%
↓Gross Margin
3.2%
↓Debt/Equity
1.89
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.1%
FCF CAGR
—
FCF margin
-6.0%
FCF / Net income
1.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $489.94B · net income $-18.26B · FCF $-29.33B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $489.94B | $489.94B | $378.19B | $500.59B | $721.68B |
| Net Income | $-18.26B | $-18.26B | $-19.31B | $-14.00B | $6.29B |
| EBITDA | $4.60B | $4.60B | $4.27B | $8.05B | $43.80B |
| EPS | -945.65 | -945.65 | -1002.61 | -725.38 | 326.61 |
| Gross Margin | 3.2% | 3.2% | 3.7% | 6.7% | 7.0% |
| Operating Margin | -2.0% | -2.0% | -3.1% | 1.4% | 3.7% |
| Net Margin | -3.7% | -3.7% | -5.1% | -2.8% | 0.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.89 | 1.89 | 1.26 | 1.45 | 1.18 |
| Cash Flow | |||||
| Free Cash Flow | $-29.33B | $-29.33B | $-1.89B | $22.05B | $13.26B |
| Returns | |||||
| ROE | -33.2% | -33.2% | -25.4% | -17.3% | 6.0% |
| Valuation | |||||
| P/E | — | — | — | — | 24.03 |
| EV/EBITDA | 23.45 | 23.45 | 32.92 | 23.63 | 4.45 |
| P/B | 0.47 | 0.47 | 0.99 | 1.46 | 1.45 |
| Growth & Yield | |||||
| Revenue Growth | 29.5% | 29.5% | -24.5% | -30.6% | — |
| EPS Growth | 5.7% | 5.7% | -38.2% | -322.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-56.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-1002.61 → -945.65
Residual
-56.9%
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.