Industrials / Staffing & Employment ServicesKOSDAQ
$14690.00
-40.00 (-0.27%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $16.6B · quality 74.7/100
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
43/100
C
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
$154.2B
P/E
N/A
•EV/EBITDA
1.2x
↓ROE
34.4%
↑Gross Margin
100.0%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.6%
FCF CAGR
-40.9%
FCF margin
5.9%
FCF / Net income
0.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $121.24B · net income $91.94B · FCF $7.11B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $121.24B | $121.24B | $128.38B | $131.54B | $148.93B |
| Net Income | $91.94B | $91.94B | $12.59B | $18.91B | $29.37B |
| EBITDA | $124.28B | $124.28B | $19.76B | $27.64B | $40.73B |
| EPS | — | — | 1162.00 | 1737.00 | 2645.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | 13.9% | 13.9% | 16.9% | 19.2% | 27.3% |
| Net Margin | 75.8% | 75.8% | 9.8% | 14.4% | 19.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.01 | 0.02 | 0.03 |
| Current Ratio | 5.58 | 5.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $7.11B | $7.11B | $16.65B | $19.31B | $34.44B |
| Returns | |||||
| ROE | 34.4% | 34.4% | 7.0% | 10.9% | 17.0% |
| Valuation | |||||
| P/E | — | — | 15.36 | 10.39 | 10.17 |
| EV/EBITDA | 1.17 | 1.17 | 8.20 | 6.63 | 6.99 |
| P/B | 0.58 | 0.58 | 1.08 | 1.13 | 1.73 |
| Growth & Yield | |||||
| Revenue Growth | -5.6% | -5.6% | -2.4% | -11.7% | — |
| EPS Growth | — | — | -33.1% | -34.3% | — |
| Dividend Yield | 4.8% | 4.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+4.9%
Start / end P/E
n/dx → n/dx
EPS bridge
1162.00 → n/d
Residual
+0.1%
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.