Unknown / UnknownKOSDAQ
$17010.00
-860.00 (-4.81%)
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 17%
FCF escenarios
weak_data · normalized FCF $-8.3B · quality 39.7/100
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
19/100
F
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
$469.2B
P/E
N/A
•EV/EBITDA
43.5x
↑ROE
-1.6%
↓Gross Margin
39.7%
↑Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.0%
FCF CAGR
—
FCF margin
-2.6%
FCF / Net income
1.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $315.44B · net income $-5.15B · FCF $-8.34B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $315.44B | $315.44B | $291.14B | $265.12B | $264.84B |
| Net Income | $-5.15B | $-5.15B | $-1.79B | $3.71B | $16.14B |
| EBITDA | $13.72B | $13.72B | $24.43B | $22.68B | $33.08B |
| EPS | -187.00 | -187.00 | -65.00 | 134.00 | 294.00 |
| Gross Margin | 39.7% | 39.7% | 39.0% | 40.0% | 39.8% |
| Operating Margin | 2.5% | 2.5% | 0.9% | 4.1% | 7.5% |
| Net Margin | -1.6% | -1.6% | -0.6% | 1.4% | 6.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.55 | 0.55 | 0.54 | 0.51 | 0.35 |
| Cash Flow | |||||
| Free Cash Flow | $-8.34B | $-8.34B | $7.38B | $-29.60B | $-16.61B |
| Returns | |||||
| ROE | -1.6% | -1.6% | -0.6% | 1.3% | 5.6% |
| Valuation | |||||
| P/E | — | — | — | 202.61 | 55.36 |
| EV/EBITDA | 43.52 | 43.52 | 22.12 | 37.48 | 28.20 |
| P/B | 1.49 | 1.49 | 1.34 | 2.64 | 3.13 |
| Growth & Yield | |||||
| Revenue Growth | 8.3% | 8.3% | 9.8% | 0.1% | — |
| EPS Growth | -187.7% | -187.7% | -148.5% | -54.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+1.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-65.00 → -187.00
Residual
+1.9%
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.