Unknown / UnknownKOSDAQ
$6670.00
-190.00 (-2.77%)
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 $-757.5B · quality 26.3/100
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
21/100
D
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
$336.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
2.6%
↓Gross Margin
N/A
•Debt/Equity
1.91
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.4%
FCF CAGR
—
FCF margin
13.8%
FCF / Net income
1.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $196.91B · net income $22.95B · FCF $27.10B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $196.91B | $196.91B | $169.41B | $172.43B | $240.10B |
| Net Income | $22.95B | $22.95B | $16.62B | $28.66B | $29.71B |
| EPS | — | — | 265.00 | 423.00 | 410.00 |
| Net Margin | 11.7% | 11.7% | 9.8% | 16.6% | 12.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.91 | 1.91 | 1.38 | 1.23 | 1.26 |
| Cash Flow | |||||
| Free Cash Flow | $27.10B | $27.10B | $-757.53B | $-1544.65B | $-56.01B |
| Returns | |||||
| ROE | 2.6% | 2.6% | 1.9% | 3.1% | 3.2% |
| Valuation | |||||
| P/E | — | — | 14.15 | 9.14 | 12.27 |
| P/B | 0.38 | 0.38 | 0.27 | 0.28 | 0.40 |
| Growth & Yield | |||||
| Revenue Growth | 16.2% | 16.2% | -1.7% | -28.2% | — |
| EPS Growth | — | — | -37.4% | 3.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+67.6%
Start / end P/E
n/dx → n/dx
EPS bridge
265.00 → n/d
Residual
+67.6%
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.