Basic Materials / Building MaterialsKOSDAQ
$2160.00
-60.00 (-2.70%)
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 15%
FCF escenarios
weak_data · normalized FCF $-17.7B · quality 33.0/100
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
11/100
F
Piotroski
2/9
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
$54.8B
P/E
N/A
•EV/EBITDA
81.7x
↑ROE
-14.4%
↓Gross Margin
4.1%
↓Debt/Equity
1.52
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.6%
FCF CAGR
—
FCF margin
-5.9%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $298.82B · net income $-20.32B · FCF $-17.69B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $298.82B | $298.82B | $369.04B | $427.50B | $432.06B |
| Net Income | $-20.32B | $-20.32B | $4.75B | $22.94B | $13.50B |
| EBITDA | $3.12B | $3.12B | $35.16B | $64.20B | $46.63B |
| EPS | -800.00 | -800.00 | 185.00 | 905.00 | 530.00 |
| Gross Margin | 4.1% | 4.1% | 10.4% | 14.6% | 10.6% |
| Operating Margin | -6.2% | -6.2% | 3.3% | 9.3% | 5.5% |
| Net Margin | -6.8% | -6.8% | 1.3% | 5.4% | 3.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.52 | 1.52 | 1.07 | 0.88 | 0.93 |
| Current Ratio | 0.64 | 0.64 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-17.69B | $-17.69B | $-21.06B | $12.44B | $30.97B |
| Returns | |||||
| ROE | -14.4% | -14.4% | 2.8% | 14.3% | 9.7% |
| Valuation | |||||
| P/E | — | — | 23.11 | 6.64 | 11.23 |
| EV/EBITDA | 81.74 | 81.74 | 7.85 | 4.16 | 5.17 |
| P/B | 0.39 | 0.39 | 0.65 | 0.95 | 1.09 |
| Growth & Yield | |||||
| Revenue Growth | -19.0% | -19.0% | -13.7% | -1.1% | — |
| EPS Growth | -532.4% | -532.4% | -79.6% | 70.8% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-44.9%
Start / end P/E
n/dx → n/dx
EPS bridge
185.00 → -800.00
Residual
-47.2%
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.