Technology / Electronic ComponentsKOSDAQ
$2200.00
+75.00 (+3.53%)
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 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $-3.1B · quality 25.7/100
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
15/100
F
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
$17.3B
P/E
N/A
•EV/EBITDA
12.8x
↓ROE
-36.1%
↓Gross Margin
14.1%
↓Debt/Equity
3.68
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.6%
FCF CAGR
—
FCF margin
-0.6%
FCF / Net income
0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $53.62B · net income $-2.46B · FCF $-333.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $53.62B | $53.62B | $47.49B | $36.26B | $43.04B |
| Net Income | $-2.46B | $-2.46B | $-2.22B | $391.8M | $1.74B |
| EBITDA | $2.85B | $2.85B | $1.99B | $3.83B | $3.67B |
| EPS | -360.00 | -360.00 | -330.00 | 60.00 | 180.00 |
| Gross Margin | 14.1% | 14.1% | 18.2% | 24.3% | 16.7% |
| Operating Margin | 0.7% | 0.7% | -0.1% | 2.7% | 3.2% |
| Net Margin | -4.6% | -4.6% | -4.7% | 1.1% | 4.0% |
| Balance Sheet | |||||
| Debt/Equity | 3.68 | 3.68 | 2.55 | 1.40 | 1.20 |
| Current Ratio | 0.97 | 0.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-333.8M | $-333.8M | $-3.11B | $-4.11B | $-1.56B |
| Returns | |||||
| ROE | -36.1% | -36.1% | -22.9% | 3.5% | 15.0% |
| Valuation | |||||
| P/E | — | — | — | 58.50 | 26.94 |
| EV/EBITDA | 12.76 | 12.76 | 22.15 | 11.42 | 10.26 |
| P/B | 2.20 | 2.20 | 2.82 | 2.79 | 2.84 |
| Growth & Yield | |||||
| Revenue Growth | 12.9% | 12.9% | 31.0% | -15.8% | — |
| EPS Growth | -9.1% | -9.1% | -650.0% | -66.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-57.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-330.00 → -360.00
Residual
-57.9%
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.