Consumer Cyclical / Auto PartsKOSDAQ
$880.00
-40.00 (-4.35%)
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 18%
FCF escenarios
weak_data · normalized FCF $-1.3B · quality 43.7/100
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
21/100
D
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
$29.9B
P/E
N/A
•EV/EBITDA
41.3x
↑ROE
-12.6%
↓Gross Margin
19.2%
↓Debt/Equity
0.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+219.3%
FCF CAGR
—
FCF margin
-0.4%
FCF / Net income
0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $113.73B · net income $-7.03B · FCF $-480.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $113.73B | $113.73B | $11.21B | $4.94B | $3.49B |
| Net Income | $-7.03B | $-7.03B | $3.25B | $-6.03B | $-252.5M |
| EBITDA | $1.24B | $1.24B | $5.25B | $-3.34B | $2.50B |
| EPS | -215.00 | -215.00 | 171.00 | -527.00 | -22.00 |
| Gross Margin | 19.2% | 19.2% | 58.7% | 37.6% | 32.5% |
| Operating Margin | 2.4% | 2.4% | 16.1% | -60.4% | -150.1% |
| Net Margin | -6.2% | -6.2% | 29.0% | -122.1% | -7.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.56 | 0.56 | 0.08 | 2.21 | 2.46 |
| Current Ratio | 0.63 | 0.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-480.4M | $-480.4M | $-1.26B | $-3.05B | $-7.67B |
| Returns | |||||
| ROE | -12.6% | -12.6% | 6.2% | -72.4% | -2.9% |
| Valuation | |||||
| P/E | — | — | 12.89 | — | — |
| EV/EBITDA | 41.34 | 41.34 | 7.07 | — | 18.12 |
| P/B | 0.52 | 0.52 | 0.80 | 3.03 | 2.94 |
| Growth & Yield | |||||
| Revenue Growth | 914.2% | 914.2% | 127.0% | 41.4% | — |
| EPS Growth | -225.7% | -225.7% | 132.4% | -2295.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-60.1%
Start / end P/E
n/dx → n/dx
EPS bridge
171.00 → -215.00
Residual
-60.1%
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.