Consumer Cyclical / Auto PartsKOSDAQ
$1495.00
-12.00 (-0.80%)
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 14%
FCF escenarios
weak_data · normalized FCF $13.1B · quality 25.7/100
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
12/100
F
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
$36.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-38.5%
↓Gross Margin
5.7%
↓Debt/Equity
1.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.1%
FCF CAGR
—
FCF margin
8.4%
FCF / Net income
-0.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $155.32B · net income $-21.32B · FCF $13.07B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $155.32B | $155.32B | $158.51B | $172.90B | $182.02B |
| Net Income | $-21.32B | $-21.32B | $-9.41B | $-16.10B | $-6.18B |
| EBITDA | $-2.64B | $-2.64B | $9.88B | $12.31B | $5.29B |
| EPS | -879.00 | -879.00 | -437.00 | -856.50 | -328.56 |
| Gross Margin | 5.7% | 5.7% | 3.5% | 3.7% | 3.1% |
| Operating Margin | -4.0% | -4.0% | -6.3% | -5.3% | -5.9% |
| Net Margin | -13.7% | -13.7% | -5.9% | -9.3% | -3.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.49 | 1.49 | 0.79 | 1.07 | 0.89 |
| Current Ratio | 0.86 | 0.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $13.07B | $13.07B | $2.83B | $17.80B | $-4.84B |
| Returns | |||||
| ROE | -38.5% | -38.5% | -11.9% | -21.8% | -6.8% |
| Valuation | |||||
| EV/EBITDA | — | — | 10.07 | 9.28 | 22.16 |
| P/B | 0.65 | 0.65 | 0.53 | 0.59 | 0.45 |
| Growth & Yield | |||||
| Revenue Growth | -2.0% | -2.0% | -8.3% | -5.0% | — |
| EPS Growth | -101.1% | -101.1% | 49.0% | -160.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-9.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-437.00 → -879.00
Residual
-9.2%
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.