Consumer Cyclical / Furnishings, Fixtures & AppliancesKSE
$1984.00
-246.00 (-11.03%)
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 $-1.9B · quality 53.7/100
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
14/100
F
Piotroski
3/9
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
$24.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-90.7%
↓Gross Margin
21.8%
↓Debt/Equity
0.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-14.0%
FCF CAGR
—
FCF margin
-9.0%
FCF / Net income
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $62.23B · net income $-31.26B · FCF $-5.61B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $62.23B | $62.23B | $77.95B | $73.75B | $97.89B |
| Net Income | $-31.26B | $-31.26B | $-8.87B | $-6.87B | $-1.91B |
| EBITDA | $-23.20B | $-23.20B | $-2.73B | $-471.4M | $3.24B |
| EPS | -5414.00 | -5414.00 | -2788.00 | -2220.00 | -620.00 |
| Gross Margin | 21.8% | 21.8% | 18.2% | 26.0% | 24.1% |
| Operating Margin | -9.1% | -9.1% | -9.3% | -4.1% | -0.7% |
| Net Margin | -50.2% | -50.2% | -11.4% | -9.3% | -2.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.66 | 0.66 | 20.16 | 3.06 | 1.72 |
| Current Ratio | 0.53 | 0.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.61B | $-5.61B | $-1.90B | $-135.4M | $-8.23B |
| Returns | |||||
| ROE | -90.7% | -90.7% | -447.2% | -67.6% | -11.0% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 15.89 |
| P/B | 0.72 | 0.72 | 13.36 | 1.75 | 1.26 |
| Growth & Yield | |||||
| Revenue Growth | -20.2% | -20.2% | 5.7% | -24.7% | — |
| EPS Growth | -94.2% | -94.2% | -25.6% | -258.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-78.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-2788.00 → -5414.00
Residual
-78.7%
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.