Consumer Cyclical / Auto PartsKOSDAQ
$13140.00
-440.00 (-3.13%)
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 $-73.7B · quality 41.7/100
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
17/100
F
Piotroski
1/9
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
$230.6B
P/E
N/A
•EV/EBITDA
94.0x
↑ROE
-4.0%
↓Gross Margin
9.0%
↓Debt/Equity
1.12
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+32.9%
FCF CAGR
—
FCF margin
-51.9%
FCF / Net income
8.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $141.96B · net income $-8.60B · FCF $-73.69B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $141.96B | $141.96B | $104.90B | $51.46B | $60.52B |
| Net Income | $-8.60B | $-8.60B | $13.55B | $-10.20B | $70.2M |
| EBITDA | $4.86B | $4.86B | $4.71B | $-8.90B | $3.68B |
| EPS | -490.00 | -490.00 | 885.00 | -614.67 | 5.57 |
| Gross Margin | 9.0% | 9.0% | 9.9% | 10.2% | 16.8% |
| Operating Margin | -0.4% | -0.4% | 0.5% | -5.8% | 3.7% |
| Net Margin | -6.1% | -6.1% | 12.9% | -19.8% | 0.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.12 | 1.12 | 0.72 | 0.41 | 0.53 |
| Current Ratio | 0.73 | 0.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-73.69B | $-73.69B | $-240.62B | $-28.69B | $-22.72B |
| Returns | |||||
| ROE | -4.0% | -4.0% | 6.1% | -10.1% | 0.1% |
| Valuation | |||||
| P/E | — | — | 26.84 | — | 4656.02 |
| EV/EBITDA | 93.97 | 93.97 | 109.83 | — | 94.36 |
| P/B | 1.08 | 1.08 | 1.64 | 3.50 | 4.12 |
| Growth & Yield | |||||
| Revenue Growth | 35.3% | 35.3% | 103.9% | -15.0% | — |
| EPS Growth | -155.4% | -155.4% | 244.0% | -11128.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-40.0%
Start / end P/E
n/dx → n/dx
EPS bridge
885.00 → -490.00
Residual
-40.0%
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.