Communication Services / Telecom ServicesKOSDAQ
$1457.00
-67.00 (-4.40%)
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 17%
FCF escenarios
weak_data · normalized FCF $-2.2B · quality 39.7/100
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
49/100
C
Piotroski
7/9
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
$69.7B
P/E
15.3x
↑EV/EBITDA
4.6x
↓ROE
5.8%
↑Gross Margin
14.3%
↓Debt/Equity
0.33
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.5%
FCF CAGR
—
FCF margin
-3.0%
FCF / Net income
-0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $75.54B · net income $4.55B · FCF $-2.23B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $75.54B | $75.54B | $79.44B | $72.57B | $64.28B |
| Net Income | $4.55B | $4.55B | $2.99B | $2.34B | $2.44B |
| EBITDA | $20.20B | $20.20B | $18.28B | $17.25B | $19.96B |
| EPS | 95.00 | 95.00 | 63.00 | 49.00 | 51.00 |
| Gross Margin | 14.3% | 14.3% | 11.7% | 10.4% | 11.5% |
| Operating Margin | 7.2% | 7.2% | 4.8% | 4.0% | 5.3% |
| Net Margin | 6.0% | 6.0% | 3.8% | 3.2% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.33 | 0.33 | 0.38 | 0.33 | 0.15 |
| Current Ratio | 0.88 | 0.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.23B | $-2.23B | $130.1M | $-14.87B | $2.30B |
| Returns | |||||
| ROE | 5.8% | 5.8% | 3.9% | 3.1% | 3.2% |
| Valuation | |||||
| P/E | 15.34 | 15.34 | 20.65 | 37.08 | 43.43 |
| EV/EBITDA | 4.56 | 4.56 | 4.72 | 6.22 | 5.73 |
| P/B | 0.89 | 0.89 | 0.81 | 1.15 | 1.40 |
| Growth & Yield | |||||
| Revenue Growth | -4.9% | -4.9% | 9.5% | 12.9% | — |
| EPS Growth | 50.8% | 50.8% | 28.6% | -3.9% | — |
| Dividend Yield | 3.3% | 3.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
10.8%
EPS terminal req.
$129.28
Spread vs growth
40.0%
5Y implied EPS CAGR
10.5%
EPS terminal req.
$156.43
Spread vs growth
40.3%
10Y implied EPS CAGR
10.2%
EPS terminal req.
$251.94
Spread vs growth
40.5%
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
+15.5%
Start / end P/E
20.6x → 15.3x
EPS bridge
63.00 → 95.00
Residual
-13.0%
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.