Technology / Electronic ComponentsKOSDAQ
$11110.00
-210.00 (-1.86%)
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 33% · confianza 14%
FCF escenarios
weak_data · normalized FCF $25.0B · quality 21.7/100
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
40/100
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
$502.5B
P/E
N/A
•EV/EBITDA
9.4x
↓ROE
-19.8%
↓Gross Margin
14.5%
↓Debt/Equity
2.65
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+20.3%
FCF CAGR
+69.6%
FCF margin
3.3%
FCF / Net income
-1.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $763.81B · net income $-15.42B · FCF $25.04B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $763.81B | $763.81B | $699.23B | $503.96B | $438.79B |
| Net Income | $-15.42B | $-15.42B | $7.11B | $-88.92B | $-86.45B |
| EBITDA | $73.56B | $73.56B | $116.25B | $-6.12B | $-2.65B |
| EPS | -341.00 | -341.00 | 157.00 | -2335.00 | -2299.00 |
| Gross Margin | 14.5% | 14.5% | 14.7% | 4.6% | 4.3% |
| Operating Margin | 0.1% | 0.1% | 0.6% | -14.5% | -14.2% |
| Net Margin | -2.0% | -2.0% | 1.0% | -17.6% | -19.7% |
| Balance Sheet | |||||
| Debt/Equity | 2.65 | 2.65 | 8.16 | 18.85 | 4.14 |
| Current Ratio | 0.54 | 0.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $25.04B | $25.04B | $28.76B | $-12.50B | $5.13B |
| Returns | |||||
| ROE | -19.8% | -19.8% | 18.3% | -498.8% | -109.0% |
| Valuation | |||||
| P/E | — | — | 19.94 | — | — |
| EV/EBITDA | 9.45 | 9.45 | 3.86 | — | — |
| P/B | 6.46 | 6.46 | 3.66 | 8.48 | 2.43 |
| Growth & Yield | |||||
| Revenue Growth | 9.2% | 9.2% | 38.7% | 14.9% | — |
| EPS Growth | -317.2% | -317.2% | 106.7% | -1.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+243.4%
Start / end P/E
n/dx → n/dx
EPS bridge
157.00 → -341.00
Residual
+243.4%
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.