Unknown / UnknownKOSDAQ
$1420.00
-100.00 (-6.58%)
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 20%
FCF escenarios
weak_data · normalized FCF $1.6B · quality 37.0/100
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
9/100
F
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
$17.2B
P/E
N/A
•EV/EBITDA
10.2x
↑ROE
-21.4%
↓Gross Margin
61.0%
↑Debt/Equity
1.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.8%
FCF CAGR
+23.5%
FCF margin
5.4%
FCF / Net income
-0.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $71.49B · net income $-4.80B · FCF $3.89B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $71.49B | $71.49B | $70.22B | $74.05B | $73.16B |
| Net Income | $-4.80B | $-4.80B | $-996.3M | $2.02B | $1.60B |
| EBITDA | $5.59B | $5.59B | $6.25B | $8.03B | $6.60B |
| EPS | -395.00 | -395.00 | -82.00 | 166.00 | 132.00 |
| Gross Margin | 61.0% | 61.0% | 62.5% | 62.4% | 59.0% |
| Operating Margin | -2.0% | -2.0% | 0.7% | 4.8% | 4.2% |
| Net Margin | -6.7% | -6.7% | -1.4% | 2.7% | 2.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.82 | 1.82 | 1.38 | 0.93 | 0.70 |
| Cash Flow | |||||
| Free Cash Flow | $3.89B | $3.89B | $-725.4M | $1.58B | $2.06B |
| Returns | |||||
| ROE | -21.4% | -21.4% | -3.6% | 6.7% | 5.4% |
| Valuation | |||||
| P/E | — | — | — | 13.04 | 18.33 |
| EV/EBITDA | 10.22 | 10.22 | 11.40 | 6.68 | 7.48 |
| P/B | 0.77 | 0.77 | 1.27 | 0.87 | 0.98 |
| Growth & Yield | |||||
| Revenue Growth | 1.8% | 1.8% | -5.2% | 1.2% | — |
| EPS Growth | -381.7% | -381.7% | -149.4% | 25.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-33.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-82.00 → -395.00
Residual
-33.8%
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.