Technology / Communication EquipmentKOSDAQ
$2600.00
-170.00 (-6.14%)
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 20%
FCF escenarios
weak_data · normalized FCF $-3.0B · quality 54.0/100
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
25/100
D
Piotroski
4/9
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
$148.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-95.6%
↓Gross Margin
-30.4%
↓Debt/Equity
0.36
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-44.8%
FCF CAGR
—
FCF margin
-47.9%
FCF / Net income
0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.58B · net income $-12.46B · FCF $-1.72B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.58B | $3.58B | $6.50B | $14.41B | $21.30B |
| Net Income | $-12.46B | $-12.46B | $-14.30B | $-4.03B | $504.8M |
| EBITDA | $-11.56B | $-11.56B | $-12.85B | $-2.03B | $1.90B |
| EPS | -329.03 | -329.03 | -806.43 | -202.18 | 25.21 |
| Gross Margin | -30.4% | -30.4% | -31.1% | -0.7% | 16.8% |
| Operating Margin | -95.4% | -95.4% | -73.7% | -21.0% | 3.9% |
| Net Margin | -348.0% | -348.0% | -219.9% | -27.9% | 2.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.36 | 0.36 | 2.47 | 1.73 | 2.42 |
| Current Ratio | 7.99 | 7.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.72B | $-1.72B | $-2.96B | $-3.12B | $1.49B |
| Returns | |||||
| ROE | -95.6% | -95.6% | -262.8% | -55.1% | 10.6% |
| Valuation | |||||
| P/E | — | — | — | — | 45.46 |
| EV/EBITDA | — | — | — | — | 16.71 |
| P/B | 7.55 | 7.55 | 12.86 | 2.83 | 4.80 |
| Growth & Yield | |||||
| Revenue Growth | -45.0% | -45.0% | -54.9% | -32.3% | — |
| EPS Growth | 59.2% | 59.2% | -298.9% | -901.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+4.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-806.43 → -329.03
Residual
+4.5%
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.