Unknown / UnknownKOSDAQ
$999.00
-56.00 (-5.31%)
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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $2.8B · quality 33.7/100
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
11/100
F
Piotroski
7/9
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
$62.9B
P/E
N/A
•EV/EBITDA
28.8x
↑ROE
-2.2%
↓Gross Margin
24.3%
↓Debt/Equity
0.73
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.8%
FCF CAGR
—
FCF margin
3.2%
FCF / Net income
-1.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $87.45B · net income $-1.70B · FCF $2.79B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $87.45B | $87.45B | $84.36B | $75.69B | $104.47B |
| Net Income | $-1.70B | $-1.70B | $-27.58B | $-8.69B | $760.6M |
| EBITDA | $3.73B | $3.73B | $-18.82B | $-4.56B | $8.28B |
| EPS | -29.00 | -29.00 | -509.00 | -160.00 | 14.00 |
| Gross Margin | 24.3% | 24.3% | 20.1% | 18.2% | 19.3% |
| Operating Margin | 0.5% | 0.5% | -7.7% | -10.1% | 0.3% |
| Net Margin | -1.9% | -1.9% | -32.7% | -11.5% | 0.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.73 | 0.73 | 1.09 | 0.80 | 0.61 |
| Cash Flow | |||||
| Free Cash Flow | $2.79B | $2.79B | $5.70B | $-8.42B | $-20.09B |
| Returns | |||||
| ROE | -2.2% | -2.2% | -43.5% | -9.3% | 0.7% |
| Valuation | |||||
| P/E | — | — | — | — | 128.93 |
| EV/EBITDA | 28.81 | 28.81 | — | — | 18.39 |
| P/B | 0.77 | 0.77 | 1.00 | 0.74 | 0.96 |
| Growth & Yield | |||||
| Revenue Growth | 3.7% | 3.7% | 11.5% | -27.5% | — |
| EPS Growth | 94.3% | 94.3% | -218.1% | -1242.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-32.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-509.00 → -29.00
Residual
-32.7%
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.