Consumer Cyclical / Footwear & AccessoriesKOSDAQ
$2155.00
-55.00 (-2.49%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-17.0B · quality 45.0/100
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
16/100
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
$31.3B
P/E
N/A
•EV/EBITDA
58.6x
↑ROE
-6.1%
↓Gross Margin
17.4%
↓Debt/Equity
1.00
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.3%
FCF CAGR
—
FCF margin
-1.7%
FCF / Net income
0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $87.62B · net income $-4.96B · FCF $-1.50B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $87.62B | $87.62B | $83.72B | $82.79B | $86.85B |
| Net Income | $-4.96B | $-4.96B | $5.17B | $2.15B | $4.90B |
| EBITDA | $1.76B | $1.76B | $13.65B | $8.59B | $7.61B |
| EPS | -342.00 | -342.00 | 355.00 | 148.00 | 337.00 |
| Gross Margin | 17.4% | 17.4% | 18.9% | 14.6% | 12.6% |
| Operating Margin | 7.8% | 7.8% | 9.2% | 5.4% | 3.7% |
| Net Margin | -5.7% | -5.7% | 6.2% | 2.6% | 5.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.00 | 1.00 | 0.88 | 0.95 | 0.42 |
| Current Ratio | 0.74 | 0.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.50B | $-1.50B | $-16.97B | $-25.62B | $-7.23B |
| Returns | |||||
| ROE | -6.1% | -6.1% | 6.0% | 2.7% | 6.6% |
| Valuation | |||||
| P/E | — | — | 7.97 | 19.80 | 12.11 |
| EV/EBITDA | 58.60 | 58.60 | 8.40 | 10.89 | 11.13 |
| P/B | 0.39 | 0.39 | 0.48 | 0.54 | 0.80 |
| Growth & Yield | |||||
| Revenue Growth | 4.7% | 4.7% | 1.1% | -4.7% | — |
| EPS Growth | -196.3% | -196.3% | 139.9% | -56.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-20.6%
Start / end P/E
n/dx → n/dx
EPS bridge
355.00 → -342.00
Residual
-20.6%
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.