Unknown / UnknownKOSDAQ
$1620.00
+38.00 (+2.40%)
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 $-530.9M · quality 43.7/100
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
24/100
D
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
$26.8B
P/E
N/A
•EV/EBITDA
3.1x
↓ROE
-0.5%
↓Gross Margin
55.7%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.9%
FCF CAGR
—
FCF margin
18.1%
FCF / Net income
-29.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $62.70B · net income $-386.9M · FCF $11.36B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $62.70B | $62.70B | $71.73B | $79.20B | $80.23B |
| Net Income | $-386.9M | $-386.9M | $-5.04B | $1.07B | $4.54B |
| EBITDA | $5.14B | $5.14B | $-1.49B | $6.40B | $12.19B |
| EPS | -23.00 | -23.00 | -305.00 | 65.00 | 275.00 |
| Gross Margin | 55.7% | 55.7% | 61.5% | 57.7% | 60.3% |
| Operating Margin | 1.7% | 1.7% | -1.5% | 1.4% | 8.4% |
| Net Margin | -0.6% | -0.6% | -7.0% | 1.3% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.03 | 0.04 |
| Cash Flow | |||||
| Free Cash Flow | $11.36B | $11.36B | $-530.9M | $-10.80B | $-3.77B |
| Returns | |||||
| ROE | -0.5% | -0.5% | -6.3% | 1.2% | 5.3% |
| Valuation | |||||
| P/E | — | — | — | 84.92 | 14.55 |
| EV/EBITDA | 3.05 | 3.05 | — | 12.60 | 4.99 |
| P/B | 0.34 | 0.34 | 0.78 | 1.06 | 0.77 |
| Growth & Yield | |||||
| Revenue Growth | -12.6% | -12.6% | -9.4% | -1.3% | — |
| EPS Growth | 92.5% | 92.5% | -569.2% | -76.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-305.00 → -23.00
Residual
-36.8%
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.