Industrials / Pollution & Treatment ControlsKOSDAQ
$5390.00
-110.00 (-2.00%)
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 $-3.5B · quality 35.3/100
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
40/100
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
$165.3B
P/E
23.5x
↑EV/EBITDA
27.7x
↑ROE
16.5%
↑Gross Margin
20.3%
↓Debt/Equity
0.77
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.6%
FCF CAGR
—
FCF margin
-23.0%
FCF / Net income
-2.80x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $85.68B · net income $7.03B · FCF $-19.69B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $85.68B | $85.68B | $88.60B | $88.08B | $66.80B |
| Net Income | $7.03B | $7.03B | $22.67B | $-5.30B | $-12.98B |
| EBITDA | $6.67B | $6.67B | $23.85B | $-2.78B | $-11.97B |
| EPS | 229.00 | 229.00 | 739.00 | -177.00 | -481.00 |
| Gross Margin | 20.3% | 20.3% | 13.2% | 12.6% | 9.7% |
| Operating Margin | 6.5% | 6.5% | 1.9% | 1.8% | -5.3% |
| Net Margin | 8.2% | 8.2% | 25.6% | -6.0% | -19.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.77 | 0.77 | 0.65 | 36.45 | 25.70 |
| Current Ratio | 1.10 | 1.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-19.69B | $-19.69B | $7.39B | $-3.46B | $3.98B |
| Returns | |||||
| ROE | 16.5% | 16.5% | 72.5% | -1009.6% | -2074.5% |
| Valuation | |||||
| P/E | 23.54 | 23.54 | 1.39 | — | — |
| EV/EBITDA | 27.67 | 27.67 | 1.30 | — | — |
| P/B | 3.87 | 3.87 | 1.01 | 77.00 | 47.01 |
| Growth & Yield | |||||
| Revenue Growth | -3.3% | -3.3% | 0.6% | 31.8% | — |
| EPS Growth | -69.0% | -69.0% | 517.5% | 63.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
27.8%
EPS terminal req.
$478.27
Spread vs growth
-96.8%
5Y implied EPS CAGR
20.4%
EPS terminal req.
$578.71
Spread vs growth
-89.4%
10Y implied EPS CAGR
15.1%
EPS terminal req.
$932.02
Spread vs growth
-84.1%
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
+425.9%
Start / end P/E
1.4x → 23.5x
EPS bridge
739.00 → 229.00
Residual
-1102.1%
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.