Communication Services / EntertainmentKOSDAQ
$8530.00
+190.00 (+2.28%)
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 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $6.0B · quality 50.7/100
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
49/100
C
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
$62.4B
P/E
N/A
•EV/EBITDA
4.0x
↓ROE
7.4%
↑Gross Margin
100.0%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.2%
FCF CAGR
—
FCF margin
15.2%
FCF / Net income
0.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.72B · net income $7.04B · FCF $4.37B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.72B | $28.72B | $25.18B | $22.79B | $20.91B |
| Net Income | $7.04B | $7.04B | $8.97B | $7.16B | $6.01B |
| EBITDA | $9.36B | $9.36B | $11.64B | $9.63B | $8.42B |
| EPS | — | — | 837.20 | 668.20 | 561.20 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 99.9% | 99.5% |
| Operating Margin | 22.5% | 22.5% | 31.3% | 34.0% | 32.8% |
| Net Margin | 24.5% | 24.5% | 35.6% | 31.4% | 28.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Current Ratio | 8.63 | 8.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.37B | $4.37B | $5.96B | $6.71B | $-4.79B |
| Returns | |||||
| ROE | 7.4% | 7.4% | 7.9% | 6.7% | 5.9% |
| Valuation | |||||
| P/E | — | — | 4.90 | 6.23 | 8.13 |
| EV/EBITDA | 4.04 | 4.04 | 1.03 | 2.81 | 3.26 |
| P/B | 0.66 | 0.66 | 0.39 | 0.42 | 0.48 |
| Growth & Yield | |||||
| Revenue Growth | 14.0% | 14.0% | 10.5% | 9.0% | — |
| EPS Growth | — | — | 25.3% | 19.1% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+21.4%
Start / end P/E
n/dx → n/dx
EPS bridge
837.20 → n/d
Residual
+18.5%
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.