Consumer Cyclical / Auto PartsKOSDAQ
$1545.00
-5.00 (-0.32%)
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 16%
FCF escenarios
weak_data · normalized FCF $-3.3B · quality 34.0/100
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
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
$49.0B
P/E
27.1x
↑EV/EBITDA
23.1x
↑ROE
4.5%
↓Gross Margin
9.5%
↓Debt/Equity
0.73
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.0%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
-1.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $157.14B · net income $1.80B · FCF $-3.29B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $157.14B | $157.14B | $173.40B | $162.81B | $111.98B |
| Net Income | $1.80B | $1.80B | $-10.5M | $-5.84B | $-3.63B |
| EBITDA | $3.23B | $3.23B | $3.83B | $1.28B | $7.53B |
| EPS | 57.00 | 57.00 | -1.00 | -184.00 | -116.00 |
| Gross Margin | 9.5% | 9.5% | 8.3% | 8.2% | 8.9% |
| Operating Margin | 0.6% | 0.6% | 0.8% | 1.6% | 0.3% |
| Net Margin | 1.1% | 1.1% | -0.0% | -3.6% | -3.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.73 | 0.73 | 0.71 | 0.58 | 0.94 |
| Current Ratio | 1.24 | 1.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.29B | $-3.29B | $-3.53B | $1.31B | $231.9M |
| Returns | |||||
| ROE | 4.5% | 4.5% | -0.0% | -15.5% | -8.3% |
| Valuation | |||||
| P/E | 27.11 | 27.11 | — | — | — |
| EV/EBITDA | 23.09 | 23.09 | 59.88 | 43.97 | 9.73 |
| P/B | 1.23 | 1.23 | 5.45 | 1.07 | 0.93 |
| Growth & Yield | |||||
| Revenue Growth | -9.4% | -9.4% | 6.5% | 45.4% | — |
| EPS Growth | 5800.0% | 5800.0% | 99.5% | -58.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
34.0%
EPS terminal req.
$137.09
Spread vs growth
5766.0%
5Y implied EPS CAGR
23.8%
EPS terminal req.
$165.88
Spread vs growth
5776.2%
10Y implied EPS CAGR
16.7%
EPS terminal req.
$267.16
Spread vs growth
5783.3%
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
-80.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.00 → 57.00
Residual
-80.2%
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.