Technology / Electronic ComponentsKOSDAQ
$7140.00
-540.00 (-7.02%)
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 22%
FCF escenarios
weak_data · normalized FCF $13.5B · quality 51.7/100
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
25/100
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
$190.4B
P/E
N/A
•EV/EBITDA
4845.8x
↑ROE
-14.1%
↓Gross Margin
5.5%
↓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
-2.4%
FCF CAGR
—
FCF margin
-4.9%
FCF / Net income
0.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $321.24B · net income $-41.43B · FCF $-15.87B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $321.24B | $321.24B | $374.99B | $369.74B | $345.89B |
| Net Income | $-41.43B | $-41.43B | $11.04B | $13.21B | $-14.78B |
| EBITDA | $37.7M | $37.7M | $59.36B | $74.03B | $42.69B |
| EPS | -1522.00 | -1522.00 | 399.00 | 477.00 | -534.00 |
| Gross Margin | 5.5% | 5.5% | 12.2% | 17.6% | 9.6% |
| Operating Margin | -11.3% | -11.3% | 0.1% | 3.6% | -3.8% |
| Net Margin | -12.9% | -12.9% | 2.9% | 3.6% | -4.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 |
| Current Ratio | 3.62 | 3.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-15.87B | $-15.87B | $13.55B | $45.98B | $14.76B |
| Returns | |||||
| ROE | -14.1% | -14.1% | 3.1% | 3.8% | -4.3% |
| Valuation | |||||
| P/E | — | — | 13.01 | 16.39 | — |
| EV/EBITDA | 4845.83 | 4845.83 | 2.17 | 2.23 | 2.37 |
| P/B | 0.66 | 0.66 | 0.40 | 0.62 | 0.52 |
| Growth & Yield | |||||
| Revenue Growth | -14.3% | -14.3% | 1.4% | 6.9% | — |
| EPS Growth | -481.5% | -481.5% | -16.4% | 189.3% | — |
| Dividend Yield | 7.0% | 7.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+19.4%
Start / end P/E
n/dx → n/dx
EPS bridge
399.00 → -1522.00
Residual
+12.4%
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.