Technology / Scientific & Technical InstrumentsKOSDAQ
$2335.00
-85.00 (-3.51%)
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 $-3.3B · quality 55.3/100
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
19/100
F
Piotroski
5/9
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
$0
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.3%
↓Gross Margin
24.5%
↓Debt/Equity
0.23
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.6%
FCF CAGR
—
FCF margin
-5.8%
FCF / Net income
0.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.69B · net income $-1.73B · FCF $-1.02B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.69B | $17.69B | $15.59B | $16.38B | $17.40B |
| Net Income | $-1.73B | $-1.73B | $-1.89B | $-2.47B | $702.6M |
| EBITDA | $-1.27B | $-1.27B | $-1.33B | $-1.82B | $1.34B |
| EPS | -177.00 | -177.00 | -197.00 | -278.00 | 79.00 |
| Gross Margin | 24.5% | 24.5% | 22.7% | 29.4% | 30.8% |
| Operating Margin | -9.8% | -9.8% | -12.6% | -15.0% | 4.4% |
| Net Margin | -9.8% | -9.8% | -12.1% | -15.1% | 4.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.24 | 0.44 | 0.35 |
| Current Ratio | 4.98 | 4.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.02B | $-1.02B | $-3.35B | $-3.27B | $1.30B |
| Returns | |||||
| ROE | -15.3% | -15.3% | -14.6% | -29.8% | 6.6% |
| Valuation | |||||
| P/B | 2.02 | 2.02 | 2.30 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 13.5% | 13.5% | -4.9% | -5.8% | — |
| EPS Growth | 10.2% | 10.2% | 29.1% | -451.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-40.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-197.00 → -177.00
Residual
-40.6%
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.