Technology / Electronic ComponentsKOSDAQ
$5000.00
+170.00 (+3.40%)
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 21%
FCF escenarios
weak_data · normalized FCF $-2.9B · quality 57.7/100
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
28/100
D
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
$18.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-104.6%
↓Gross Margin
39.1%
↑Debt/Equity
0.93
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.0%
FCF CAGR
—
FCF margin
-26.9%
FCF / Net income
0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.29B · net income $-10.46B · FCF $-1.69B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.29B | $6.29B | $14.26B | $10.50B | $5.58B |
| Net Income | $-10.46B | $-10.46B | $-9.99B | $-3.11B | $-8.02B |
| EBITDA | $-7.46B | $-7.46B | $-6.47B | $-973.0M | $-6.38B |
| EPS | -2828.00 | -2828.00 | -3052.00 | -1320.00 | -24060.00 |
| Gross Margin | 39.1% | 39.1% | 10.7% | 41.7% | 72.2% |
| Operating Margin | -85.3% | -85.3% | -45.1% | -27.6% | -100.4% |
| Net Margin | -166.3% | -166.3% | -70.1% | -29.6% | -143.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.93 | 0.93 | 0.44 | 0.70 | 2.30 |
| Current Ratio | 1.02 | 1.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.69B | $-1.69B | $-2.86B | $-4.35B | $-3.80B |
| Returns | |||||
| ROE | -104.6% | -104.6% | -49.0% | -17.1% | -177.0% |
| Valuation | |||||
| P/B | 1.85 | 1.85 | 1.30 | 1.61 | 12.36 |
| Growth & Yield | |||||
| Revenue Growth | -55.9% | -55.9% | 35.8% | 88.1% | — |
| EPS Growth | 7.3% | 7.3% | -131.2% | 94.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+26.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-3052.00 → -2828.00
Residual
+26.5%
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.