Basic Materials / Building MaterialsKOSDAQ
$1897.00
-8.00 (-0.42%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.0B · quality 68.3/100
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
22/100
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
$37.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.3%
↓Gross Margin
8.7%
↓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
-8.3%
FCF CAGR
-18.4%
FCF margin
3.1%
FCF / Net income
-0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $55.93B · net income $-7.27B · FCF $1.75B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $55.93B | $55.93B | $56.56B | $71.06B | $72.58B |
| Net Income | $-7.27B | $-7.27B | $-5.27B | $5.17B | $4.91B |
| EBITDA | $-5.33B | $-5.33B | $-1.08B | $8.84B | $9.06B |
| EPS | -363.00 | -363.00 | -264.00 | 258.00 | 245.00 |
| Gross Margin | 8.7% | 8.7% | 9.8% | 21.6% | 22.0% |
| Operating Margin | -8.5% | -8.5% | -7.8% | 6.3% | 7.3% |
| Net Margin | -13.0% | -13.0% | -9.3% | 7.3% | 6.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 4.87 | 4.87 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.75B | $1.75B | $4.69B | $2.99B | $3.21B |
| Returns | |||||
| ROE | -6.3% | -6.3% | -4.3% | 4.0% | 4.0% |
| Valuation | |||||
| P/E | — | — | — | 9.38 | 13.47 |
| EV/EBITDA | — | — | — | 5.05 | 6.20 |
| P/B | 0.33 | 0.33 | 0.29 | 0.38 | 0.54 |
| Growth & Yield | |||||
| Revenue Growth | -1.1% | -1.1% | -20.4% | -2.1% | — |
| EPS Growth | -37.5% | -37.5% | -202.3% | 5.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+4.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-264.00 → -363.00
Residual
+4.9%
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.