Unknown / UnknownKOSDAQ
$2590.00
-35.00 (-1.33%)
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 $17.2B · quality 54.7/100
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
21/100
D
Piotroski
1/9
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
$161.7B
P/E
N/A
•EV/EBITDA
9.9x
↑ROE
-14.0%
↓Gross Margin
-2.2%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.4%
FCF CAGR
—
FCF margin
-30.8%
FCF / Net income
1.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $62.75B · net income $-15.05B · FCF $-19.35B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $62.75B | $62.75B | $93.12B | $40.17B | $56.68B |
| Net Income | $-15.05B | $-15.05B | $27.43B | $-30.30B | $-2.12B |
| EBITDA | $13.70B | $13.70B | $58.09B | $15.63B | $40.03B |
| EPS | -241.00 | -241.00 | 439.00 | -485.00 | -34.00 |
| Gross Margin | -2.2% | -2.2% | 37.9% | -46.8% | 10.3% |
| Operating Margin | -18.6% | -18.6% | 26.3% | -70.4% | -5.6% |
| Net Margin | -24.0% | -24.0% | 29.5% | -75.4% | -3.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 |
| Cash Flow | |||||
| Free Cash Flow | $-19.35B | $-19.35B | $29.23B | $17.20B | $-21.33B |
| Returns | |||||
| ROE | -14.0% | -14.0% | 20.7% | -28.9% | -1.6% |
| Valuation | |||||
| P/E | — | — | 7.26 | — | — |
| EV/EBITDA | 9.86 | 9.86 | 2.41 | 12.26 | 5.32 |
| P/B | 1.51 | 1.51 | 1.51 | 2.03 | 1.63 |
| Growth & Yield | |||||
| Revenue Growth | -32.6% | -32.6% | 131.8% | -29.1% | — |
| EPS Growth | -154.9% | -154.9% | 190.5% | -1326.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-18.7%
Start / end P/E
n/dx → n/dx
EPS bridge
439.00 → -241.00
Residual
-18.7%
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.