Basic Materials / ChemicalsKOSDAQ
$3240.00
-140.00 (-4.14%)
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 16%
FCF escenarios
weak_data · normalized FCF $-13.3B · quality 37.3/100
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
11/100
F
Piotroski
0/9
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
$70.0B
P/E
N/A
•EV/EBITDA
13.6x
↑ROE
-2.7%
↓Gross Margin
7.4%
↓Debt/Equity
1.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.4%
FCF CAGR
—
FCF margin
-14.6%
FCF / Net income
13.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $367.54B · net income $-3.96B · FCF $-53.81B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $367.54B | $367.54B | $367.32B | $439.25B | $511.67B |
| Net Income | $-3.96B | $-3.96B | $6.07B | $20.77B | $20.40B |
| EBITDA | $19.53B | $19.53B | $29.57B | $47.47B | $44.59B |
| EPS | -239.00 | -239.00 | 278.00 | 946.00 | 929.00 |
| Gross Margin | 7.4% | 7.4% | 8.3% | 11.7% | 11.5% |
| Operating Margin | 2.1% | 2.1% | 2.9% | 7.4% | 8.3% |
| Net Margin | -1.1% | -1.1% | 1.7% | 4.7% | 4.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.46 | 1.46 | 0.94 | 0.70 | 0.92 |
| Current Ratio | 0.91 | 0.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-53.81B | $-53.81B | $-13.27B | $37.79B | $14.25B |
| Returns | |||||
| ROE | -2.7% | -2.7% | 3.7% | 12.6% | 13.8% |
| Valuation | |||||
| P/E | — | — | 14.51 | 7.59 | 7.52 |
| EV/EBITDA | 13.57 | 13.57 | 7.18 | 5.31 | 6.29 |
| P/B | 0.48 | 0.48 | 0.54 | 0.96 | 1.04 |
| Growth & Yield | |||||
| Revenue Growth | 0.1% | 0.1% | -16.4% | -14.2% | — |
| EPS Growth | -186.0% | -186.0% | -70.6% | 1.8% | — |
| Dividend Yield | 1.5% | 1.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-18.3%
Start / end P/E
n/dx → n/dx
EPS bridge
278.00 → -239.00
Residual
-19.8%
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.