Financial Services / Financial Data & Stock ExchangesKOSDAQ
$24550.00
-300.00 (-1.21%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 55.0/100
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
55/100
C
Piotroski
6/9
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
$280.1B
P/E
N/A
•EV/EBITDA
21.2x
↑ROE
14.3%
↑Gross Margin
100.0%
↑Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.6%
FCF CAGR
+17.7%
FCF margin
29.0%
FCF / Net income
1.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $35.40B · net income $9.89B · FCF $10.27B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $35.40B | $35.40B | $31.61B | $29.58B | $28.42B |
| Net Income | $9.89B | $9.89B | $4.07B | $7.76B | $7.94B |
| EBITDA | $13.21B | $13.21B | $5.80B | $11.63B | $11.67B |
| EPS | — | — | 358.00 | 636.00 | 595.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | 30.1% | 30.1% | 24.2% | 20.5% | 21.4% |
| Net Margin | 27.9% | 27.9% | 12.9% | 26.2% | 28.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.25 | 0.41 | 0.54 |
| Current Ratio | 1.24 | 1.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.27B | $10.27B | $6.11B | $6.08B | $6.30B |
| Returns | |||||
| ROE | 14.3% | 14.3% | 6.6% | 13.2% | 14.2% |
| Valuation | |||||
| P/E | — | — | 21.96 | 10.02 | 11.01 |
| EV/EBITDA | 21.19 | 21.19 | 17.12 | 8.07 | 9.29 |
| P/B | 4.06 | 4.06 | 1.45 | 1.32 | 1.57 |
| Growth & Yield | |||||
| Revenue Growth | 12.0% | 12.0% | 6.8% | 4.1% | — |
| EPS Growth | — | — | -43.7% | 6.9% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+259.4%
Start / end P/E
n/dx → n/dx
EPS bridge
358.00 → n/d
Residual
+258.4%
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.