Technology / Communication EquipmentKOSDAQ
$7800.00
+10.00 (+0.13%)
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 19%
FCF escenarios
weak_data · normalized FCF $-9.9B · quality 48.0/100
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
36/100
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
$37.3B
P/E
N/A
•EV/EBITDA
2.5x
↓ROE
1.0%
↓Gross Margin
20.8%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-24.7%
FCF CAGR
—
FCF margin
-15.3%
FCF / Net income
-14.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $64.28B · net income $684.5M · FCF $-9.85B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $64.28B | $64.28B | $104.18B | $87.45B | $150.48B |
| Net Income | $684.5M | $684.5M | $10.79B | $6.44B | $4.31B |
| EBITDA | $2.70B | $2.70B | $10.02B | $10.34B | $12.26B |
| EPS | — | — | 2172.00 | 1277.00 | 828.00 |
| Gross Margin | 20.8% | 20.8% | 18.1% | 20.0% | 25.3% |
| Operating Margin | 9.6% | 9.6% | 7.6% | 8.5% | 4.3% |
| Net Margin | 1.1% | 1.1% | 10.4% | 7.4% | 2.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.19 | 0.35 | 0.38 |
| Current Ratio | 6.86 | 6.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-9.85B | $-9.85B | $-17.39B | $14.53B | $12.62B |
| Returns | |||||
| ROE | 1.0% | 1.0% | 15.6% | 10.5% | 7.9% |
| Valuation | |||||
| P/E | — | — | 9.32 | 12.04 | 12.44 |
| EV/EBITDA | 2.55 | 2.55 | 7.48 | 6.45 | 4.08 |
| P/B | 0.54 | 0.54 | 1.45 | 1.26 | 0.98 |
| Growth & Yield | |||||
| Revenue Growth | -38.3% | -38.3% | 19.1% | -41.9% | — |
| EPS Growth | — | — | 70.1% | 54.2% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-37.3%
Start / end P/E
n/dx → n/dx
EPS bridge
2172.00 → n/d
Residual
-41.1%
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.