Consumer Cyclical / Auto PartsKOSDAQ
$2010.00
-490.00 (-19.60%)
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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-5.1B · quality 27.7/100
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
28/100
D
Piotroski
6/9
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
$39.1B
P/E
N/A
•EV/EBITDA
6.8x
↓ROE
-5.9%
↓Gross Margin
4.5%
↓Debt/Equity
2.11
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.7%
FCF CAGR
—
FCF margin
-2.0%
FCF / Net income
1.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $259.46B · net income $-2.74B · FCF $-5.15B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $259.46B | $259.46B | $250.76B | $220.98B | $232.50B |
| Net Income | $-2.74B | $-2.74B | $-7.28B | $-15.32B | $93.2M |
| EBITDA | $18.92B | $18.92B | $11.17B | $2.12B | $15.27B |
| EPS | -140.00 | -140.00 | -488.00 | -1071.56 | 8.27 |
| Gross Margin | 4.5% | 4.5% | 3.2% | -0.6% | 6.2% |
| Operating Margin | 0.5% | 0.5% | -3.5% | -6.1% | 2.3% |
| Net Margin | -1.1% | -1.1% | -2.9% | -6.9% | 0.0% |
| Balance Sheet | |||||
| Debt/Equity | 2.11 | 2.11 | 1.80 | 2.89 | 2.73 |
| Current Ratio | 0.66 | 0.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.15B | $-5.15B | $3.62B | $-22.03B | $-14.57B |
| Returns | |||||
| ROE | -5.9% | -5.9% | -15.0% | -41.8% | 0.2% |
| Valuation | |||||
| EV/EBITDA | 6.85 | 6.85 | 8.91 | 80.23 | — |
| P/B | 0.85 | 0.85 | 0.49 | 2.03 | — |
| Growth & Yield | |||||
| Revenue Growth | 3.5% | 3.5% | 13.5% | -5.0% | — |
| EPS Growth | 71.3% | 71.3% | 54.5% | -13050.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+21.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-488.00 → -140.00
Residual
+21.7%
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.