Technology / Electronic ComponentsKSE
$4795.00
-85.00 (-1.74%)
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 25%
FCF escenarios
weak_data · normalized FCF $62.0B · quality 58.0/100
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
32/100
D
Piotroski
5/9
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
$323.4B
P/E
4795.0x
↑EV/EBITDA
4.6x
↓ROE
0.0%
↓Gross Margin
10.6%
↓Debt/Equity
0.63
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.5%
FCF CAGR
-17.8%
FCF margin
5.0%
FCF / Net income
672.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.23T · net income $92.2M · FCF $62.05B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1230.62B | $1230.62B | $1172.68B | $1030.38B | $1368.64B |
| Net Income | $92.2M | $92.2M | $3.89B | $15.32B | $64.76B |
| EBITDA | $85.38B | $85.38B | $88.13B | $107.66B | $167.15B |
| EPS | 1.00 | 1.00 | 57.00 | 226.00 | 956.00 |
| Gross Margin | 10.6% | 10.6% | 10.2% | 11.3% | 13.3% |
| Operating Margin | 2.5% | 2.5% | 2.0% | 3.3% | 7.1% |
| Net Margin | 0.0% | 0.0% | 0.3% | 1.5% | 4.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.63 | 0.63 | 0.54 | 0.44 | 0.36 |
| Current Ratio | 1.29 | 1.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $62.05B | $62.05B | $-24.38B | $63.32B | $111.61B |
| Returns | |||||
| ROE | 0.0% | 0.0% | 1.0% | 3.7% | 15.8% |
| Valuation | |||||
| P/E | 4795.00 | 4795.00 | 134.91 | 58.58 | 9.27 |
| EV/EBITDA | 4.65 | 4.65 | 7.41 | 8.84 | 3.51 |
| P/B | 0.87 | 0.87 | 1.29 | 2.19 | 1.46 |
| Growth & Yield | |||||
| Revenue Growth | 4.9% | 4.9% | 13.8% | -24.7% | — |
| EPS Growth | -98.2% | -98.2% | -74.8% | -76.4% | — |
| Dividend Yield | 4.6% | 4.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
652.1%
EPS terminal req.
$425.48
Spread vs growth
-750.4%
5Y implied EPS CAGR
248.6%
EPS terminal req.
$514.83
Spread vs growth
-346.8%
10Y implied EPS CAGR
95.8%
EPS terminal req.
$829.13
Spread vs growth
-194.1%
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
-15.5%
Start / end P/E
105.3x → 4795.0x
EPS bridge
57.00 → 1.00
Residual
-4377.1%
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.