Consumer Cyclical / Auto PartsKOSDAQ
$1927.00
-6.00 (-0.31%)
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 20%
FCF escenarios
weak_data · normalized FCF $45.3B · quality 34.3/100
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
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
$106.0B
P/E
N/A
•EV/EBITDA
7.6x
↓ROE
-59.2%
↓Gross Margin
8.9%
↓Debt/Equity
4.02
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.1%
FCF CAGR
+12.4%
FCF margin
2.2%
FCF / Net income
-0.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.74T · net income $-108.58B · FCF $37.86B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1740.55B | $1740.55B | $1777.52B | $2081.76B | $1857.61B |
| Net Income | $-108.58B | $-108.58B | $24.48B | $12.05B | $43.42B |
| EBITDA | $81.35B | $81.35B | $255.26B | $244.90B | $274.26B |
| EPS | -1973.00 | -1973.00 | 492.00 | 264.00 | 946.00 |
| Gross Margin | 8.9% | 8.9% | 13.0% | 14.4% | 14.0% |
| Operating Margin | 1.8% | 1.8% | 5.4% | 8.4% | 7.7% |
| Net Margin | -6.2% | -6.2% | 1.4% | 0.6% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 4.02 | 4.02 | 2.08 | 3.15 | 3.73 |
| Current Ratio | 1.44 | 1.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $37.86B | $37.86B | $45.35B | $189.89B | $26.64B |
| Returns | |||||
| ROE | -59.2% | -59.2% | 7.7% | 5.7% | 23.6% |
| Valuation | |||||
| P/E | — | — | 4.96 | 20.08 | 4.50 |
| EV/EBITDA | 7.59 | 7.59 | 2.01 | 2.64 | 2.70 |
| P/B | 0.58 | 0.58 | 0.38 | 1.15 | 1.06 |
| Growth & Yield | |||||
| Revenue Growth | -2.1% | -2.1% | -14.6% | 12.1% | — |
| EPS Growth | -501.0% | -501.0% | 86.4% | -72.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-12.2%
Start / end P/E
n/dx → n/dx
EPS bridge
492.00 → -1973.00
Residual
-12.2%
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.