Communication Services / Internet Content & InformationKOSDAQ
$3230.00
-120.00 (-3.55%)
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 $4.5B · 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
19/100
F
Piotroski
5/9
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
$43.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.3%
↓Gross Margin
100.0%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.0%
FCF CAGR
—
FCF margin
10.1%
FCF / Net income
-0.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $44.90B · net income $-6.22B · FCF $4.54B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $44.90B | $44.90B | $52.07B | $56.84B | $65.85B |
| Net Income | $-6.22B | $-6.22B | $-12.67B | $-5.07B | $2.53B |
| EBITDA | $-3.15B | $-3.15B | $-9.15B | $-2.55B | $3.83B |
| EPS | -460.00 | -460.00 | -937.00 | -375.00 | 187.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | -1.4% | -1.4% | 1.0% | 1.8% | 4.4% |
| Net Margin | -13.9% | -13.9% | -24.3% | -8.9% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.08 | 0.08 | 0.02 |
| Current Ratio | 1.90 | 1.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.54B | $4.54B | $5.40B | $-1.80B | $-15.71B |
| Returns | |||||
| ROE | -12.3% | -12.3% | -22.4% | -7.4% | 3.4% |
| Valuation | |||||
| P/E | — | — | — | — | 31.12 |
| EV/EBITDA | — | — | — | — | 18.33 |
| P/B | 0.86 | 0.86 | 0.69 | 0.91 | 1.07 |
| Growth & Yield | |||||
| Revenue Growth | -13.8% | -13.8% | -8.4% | -13.7% | — |
| EPS Growth | 50.9% | 50.9% | -149.9% | -300.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+13.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-937.00 → -460.00
Residual
+13.0%
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.