Utilities / Utilities - Regulated GasKSE
$7440.00
-120.00 (-1.59%)
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 33% · confianza 20%
FCF escenarios
weak_data · normalized FCF $13.6B · quality 47.0/100
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
39/100
D
Piotroski
7/9
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
$202.3B
P/E
N/A
•EV/EBITDA
4.3x
↓ROE
7.1%
↑Gross Margin
15.2%
↓Debt/Equity
0.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.1%
FCF CAGR
+26.8%
FCF margin
2.7%
FCF / Net income
1.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.02T · net income $24.62B · FCF $27.95B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1017.94B | $1017.94B | $995.13B | $999.53B | $1020.94B |
| Net Income | $24.62B | $24.62B | $17.26B | $14.94B | $-755.4M |
| EBITDA | $61.95B | $61.95B | $54.25B | $49.36B | $29.25B |
| EPS | — | — | 635.00 | 549.00 | -28.00 |
| Gross Margin | 15.2% | 15.2% | 14.2% | 13.5% | 11.2% |
| Operating Margin | 3.0% | 3.0% | 2.1% | 2.0% | 0.2% |
| Net Margin | 2.4% | 2.4% | 1.7% | 1.5% | -0.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.34 | 0.39 | 0.33 |
| Current Ratio | 1.03 | 1.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $27.95B | $27.95B | $13.56B | $-7.97B | $13.71B |
| Returns | |||||
| ROE | 7.1% | 7.1% | 5.2% | 4.7% | -0.2% |
| Valuation | |||||
| P/E | — | — | 13.67 | 16.68 | — |
| EV/EBITDA | 4.34 | 4.34 | 6.14 | 6.95 | 11.09 |
| P/B | 0.59 | 0.59 | 0.72 | 0.78 | 0.75 |
| Growth & Yield | |||||
| Revenue Growth | 2.3% | 2.3% | -0.4% | -2.1% | — |
| EPS Growth | — | — | 15.7% | 2060.7% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+2.4%
Start / end P/E
n/dx → n/dx
EPS bridge
635.00 → n/d
Residual
-0.9%
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.