Unknown / UnknownKOSDAQ
$2945.00
+195.00 (+7.09%)
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 19%
FCF escenarios
weak_data · normalized FCF $-2.1B · quality 50.7/100
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
58/100
C
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
$33.6B
P/E
16.1x
↑EV/EBITDA
5.8x
↓ROE
3.4%
↑Gross Margin
21.2%
↓Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.6%
FCF CAGR
—
FCF margin
-8.4%
FCF / Net income
-1.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $25.26B · net income $2.08B · FCF $-2.13B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $25.26B | $25.26B | $29.76B | $24.81B | $18.65B |
| Net Income | $2.08B | $2.08B | $1.11B | $2.00B | $8.07B |
| EBITDA | $2.86B | $2.86B | $2.67B | $777.4M | $-3.79B |
| EPS | 183.00 | 183.00 | 97.00 | 174.00 | 708.00 |
| Gross Margin | 21.2% | 21.2% | 19.9% | 21.8% | 12.3% |
| Operating Margin | 3.6% | 3.6% | 2.7% | -2.0% | -24.1% |
| Net Margin | 8.2% | 8.2% | 3.7% | 8.1% | 43.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.05 | 0.06 | 0.21 |
| Cash Flow | |||||
| Free Cash Flow | $-2.13B | $-2.13B | $-4.22B | $-1.62B | $-8.97B |
| Returns | |||||
| ROE | 3.4% | 3.4% | 1.9% | 3.4% | 14.4% |
| Valuation | |||||
| P/E | 16.09 | 16.09 | 14.75 | 13.33 | 4.37 |
| EV/EBITDA | 5.78 | 5.78 | -1.75 | 23.65 | — |
| P/B | 0.55 | 0.55 | 0.28 | 0.46 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | -15.1% | -15.1% | 20.0% | 33.0% | — |
| EPS Growth | 88.7% | 88.7% | -44.3% | -75.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
12.6%
EPS terminal req.
$261.32
Spread vs growth
76.1%
5Y implied EPS CAGR
11.6%
EPS terminal req.
$316.20
Spread vs growth
77.1%
10Y implied EPS CAGR
10.8%
EPS terminal req.
$509.24
Spread vs growth
77.9%
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
+74.1%
Start / end P/E
17.4x → 16.1x
EPS bridge
97.00 → 183.00
Residual
-6.9%
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.