Consumer Cyclical / Internet RetailKOSDAQ
$2905.00
+20.00 (+0.69%)
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 $-9.3B · quality 34.7/100
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
12/100
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
$72.6B
P/E
N/A
•EV/EBITDA
131.8x
↑ROE
-6.0%
↓Gross Margin
21.0%
↓Debt/Equity
0.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.9%
FCF CAGR
—
FCF margin
-8.5%
FCF / Net income
5.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $626.47B · net income $-10.34B · FCF $-53.14B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $626.47B | $626.47B | $671.14B | $657.12B | $663.77B |
| Net Income | $-10.34B | $-10.34B | $1.45B | $-3.62B | $1.42B |
| EBITDA | $1.51B | $1.51B | $20.83B | $14.61B | $18.02B |
| EPS | -414.00 | -414.00 | 58.00 | -145.00 | 57.00 |
| Gross Margin | 21.0% | 21.0% | 21.0% | 21.0% | 20.5% |
| Operating Margin | 0.5% | 0.5% | 2.4% | 1.2% | 2.7% |
| Net Margin | -1.7% | -1.7% | 0.2% | -0.6% | 0.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.86 | 0.86 | 0.41 | 0.22 | 0.26 |
| Current Ratio | 0.59 | 0.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-53.14B | $-53.14B | $-9.27B | $6.17B | $2.20B |
| Returns | |||||
| ROE | -6.0% | -6.0% | 0.8% | -1.6% | 0.8% |
| Valuation | |||||
| P/E | — | — | 81.55 | — | 88.77 |
| EV/EBITDA | 131.82 | 131.82 | 8.84 | 11.01 | 9.34 |
| P/B | 0.42 | 0.42 | 0.65 | 0.55 | 0.69 |
| Growth & Yield | |||||
| Revenue Growth | -6.7% | -6.7% | 2.1% | -1.0% | — |
| EPS Growth | -813.8% | -813.8% | 140.0% | -354.4% | — |
| Dividend Yield | 8.7% | 8.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-23.8%
Start / end P/E
n/dx → n/dx
EPS bridge
58.00 → -414.00
Residual
-32.4%
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.