Communication Services / Telecom ServicesKOSDAQ
$50800.00
+450.00 (+0.93%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $19.1B · quality 70.3/100
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
50/100
C
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$283.3B
P/E
15.6x
↑EV/EBITDA
7.4x
↓ROE
9.5%
↑Gross Margin
44.2%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2025 · 1 años de histórico normalizado
Revenue CAGR
+7.0%
FCF CAGR
-59.5%
FCF margin
6.1%
FCF / Net income
0.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $179.29B · net income $16.71B · FCF $11.00B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $179.29B | $179.29B | $167.50B |
| Net Income | $16.71B | $16.71B | $19.00B |
| EBITDA | $23.43B | $23.43B | $28.46B |
| EPS | 3261.00 | 3261.00 | 3793.00 |
| Gross Margin | 44.2% | 44.2% | 47.0% |
| Operating Margin | 9.1% | 9.1% | 12.9% |
| Net Margin | 9.3% | 9.3% | 11.3% |
| Balance Sheet | |||
| Debt/Equity | 0.01 | 0.01 | 0.03 |
| Current Ratio | 5.72 | 5.72 | — |
| Cash Flow | |||
| Free Cash Flow | $11.00B | $11.00B | $27.18B |
| Returns | |||
| ROE | 9.5% | 9.5% | 15.0% |
| Valuation | |||
| P/E | 15.58 | 15.58 | — |
| EV/EBITDA | 7.43 | 7.43 | — |
| P/B | 1.48 | 1.48 | — |
| Growth & Yield | |||
| Revenue Growth | 7.0% | 7.0% | — |
| EPS Growth | -14.0% | -14.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
11.4%
EPS terminal req.
$4507.65
Spread vs growth
-25.4%
5Y implied EPS CAGR
10.8%
EPS terminal req.
$5454.26
Spread vs growth
-24.9%
10Y implied EPS CAGR
10.4%
EPS terminal req.
$8784.14
Spread vs growth
-24.4%
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
-39.1%
Start / end P/E
21.1x → 15.0x
EPS bridge
3793.00 → 3261.00
Residual
+4.1%
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.