Technology / Electronic ComponentsKSE
$30250.00
-400.00 (-1.31%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $40.3B · quality 60.0/100
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
48/100
C
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
$982.0B
P/E
30.7x
↑EV/EBITDA
7.3x
↓ROE
4.1%
↓Gross Margin
8.2%
↓Debt/Equity
0.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.2%
FCF CAGR
+58.0%
FCF margin
1.9%
FCF / Net income
1.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.79T · net income $31.03B · FCF $34.70B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1792.66B | $1792.66B | $1754.44B | $1591.99B | $1681.05B |
| Net Income | $31.03B | $31.03B | $67.03B | $90.69B | $143.92B |
| EBITDA | $128.17B | $128.17B | $177.53B | $159.30B | $213.86B |
| EPS | 986.00 | 986.00 | 2133.00 | 2863.00 | 4551.00 |
| Gross Margin | 8.2% | 8.2% | 9.5% | 9.8% | 11.5% |
| Operating Margin | 3.0% | 3.0% | 5.0% | 5.3% | 7.8% |
| Net Margin | 1.7% | 1.7% | 3.8% | 5.7% | 8.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.37 | 0.37 | 0.35 | 0.31 | 0.31 |
| Current Ratio | 1.64 | 1.64 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $34.70B | $34.70B | $99.13B | $40.27B | $8.79B |
| Returns | |||||
| ROE | 4.1% | 4.1% | 9.4% | 14.2% | 25.7% |
| Valuation | |||||
| P/E | 30.68 | 30.68 | 8.09 | 6.66 | 4.74 |
| EV/EBITDA | 7.33 | 7.33 | 3.17 | 4.17 | 3.59 |
| P/B | 1.27 | 1.27 | 0.76 | 0.94 | 1.22 |
| Growth & Yield | |||||
| Revenue Growth | 2.2% | 2.2% | 10.2% | -5.3% | — |
| EPS Growth | -53.8% | -53.8% | -25.5% | -37.1% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
39.6%
EPS terminal req.
$2684.18
Spread vs growth
-93.4%
5Y implied EPS CAGR
26.9%
EPS terminal req.
$3247.86
Spread vs growth
-80.7%
10Y implied EPS CAGR
18.2%
EPS terminal req.
$5230.71
Spread vs growth
-71.9%
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
+137.3%
Start / end P/E
6.0x → 30.7x
EPS bridge
2133.00 → 986.00
Residual
-221.4%
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.