Unknown / UnknownKOSDAQ
$8610.00
-640.00 (-6.92%)
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 18%
FCF escenarios
weak_data · normalized FCF $264.1M · quality 43.7/100
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
24/100
D
Piotroski
2/9
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
$68.1B
P/E
N/A
•EV/EBITDA
59.6x
↑ROE
-1.6%
↓Gross Margin
20.0%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.7%
FCF CAGR
-43.0%
FCF margin
1.6%
FCF / Net income
-0.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $23.48B · net income $-600.9M · FCF $382.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $23.48B | $23.48B | $34.77B | $32.29B | $34.08B |
| Net Income | $-600.9M | $-600.9M | $2.06B | $2.59B | $192.4M |
| EBITDA | $1.13B | $1.13B | $3.72B | $3.56B | $1.32B |
| EPS | -76.00 | -76.00 | 261.00 | 330.00 | 24.00 |
| Gross Margin | 20.0% | 20.0% | 23.2% | 21.7% | 15.3% |
| Operating Margin | -4.3% | -4.3% | 6.6% | 5.7% | 3.0% |
| Net Margin | -2.6% | -2.6% | 5.9% | 8.0% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.09 | 0.09 | 0.12 |
| Cash Flow | |||||
| Free Cash Flow | $382.3M | $382.3M | $-1.50B | $264.1M | $2.07B |
| Returns | |||||
| ROE | -1.6% | -1.6% | 5.4% | 6.8% | 0.6% |
| Valuation | |||||
| P/E | — | — | 27.55 | 26.39 | 276.67 |
| EV/EBITDA | 59.62 | 59.62 | 15.56 | 18.81 | 40.89 |
| P/B | 1.84 | 1.84 | 1.49 | 1.79 | 1.63 |
| Growth & Yield | |||||
| Revenue Growth | -32.5% | -32.5% | 7.7% | -5.3% | — |
| EPS Growth | -129.1% | -129.1% | -20.9% | 1275.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+8.6%
Start / end P/E
n/dx → n/dx
EPS bridge
261.00 → -76.00
Residual
+8.6%
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.