Industrials / Building Products & EquipmentKSE
$32500.00
+200.00 (+0.62%)
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 19%
FCF escenarios
weak_data · normalized FCF $115.2B · quality 45.3/100
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
32/100
D
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
$324.3B
P/E
N/A
•EV/EBITDA
7.6x
↓ROE
-5.3%
↓Gross Margin
23.4%
↓Debt/Equity
0.97
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.2%
FCF CAGR
—
FCF margin
3.6%
FCF / Net income
-2.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.18T · net income $-43.87B · FCF $115.20B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3178.69B | $3178.69B | $3572.04B | $3525.81B | $3611.15B |
| Net Income | $-43.87B | $-43.87B | $44.31B | $61.79B | $-117.09B |
| EBITDA | $121.30B | $121.30B | $256.51B | $292.80B | $105.96B |
| EPS | — | — | 4435.00 | 6186.00 | -11738.00 |
| Gross Margin | 23.4% | 23.4% | 24.0% | 23.8% | 21.0% |
| Operating Margin | 0.4% | 0.4% | 2.7% | 3.1% | 0.4% |
| Net Margin | -1.4% | -1.4% | 1.2% | 1.8% | -3.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.97 | 0.97 | 0.98 | 1.07 | 1.43 |
| Current Ratio | 1.19 | 1.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $115.20B | $115.20B | $83.33B | $269.42B | $-145.36B |
| Returns | |||||
| ROE | -5.3% | -5.3% | 5.1% | 7.4% | -15.0% |
| Valuation | |||||
| P/E | — | — | 7.26 | 6.64 | — |
| EV/EBITDA | 7.55 | 7.55 | 3.92 | 3.62 | 11.82 |
| P/B | 0.39 | 0.39 | 0.37 | 0.49 | 0.41 |
| Growth & Yield | |||||
| Revenue Growth | -11.0% | -11.0% | 1.3% | -2.4% | — |
| EPS Growth | — | — | -28.3% | 152.7% | — |
| Dividend Yield | 3.2% | 3.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+15.2%
Start / end P/E
n/dx → n/dx
EPS bridge
4435.00 → n/d
Residual
+12.1%
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.