Consumer Defensive / Household & Personal ProductsKOSDAQ
$625.00
-33.00 (-5.02%)
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 $2.6B · quality 60.3/100
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
17/100
F
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
$25.9B
P/E
N/A
•EV/EBITDA
14.5x
↑ROE
2.9%
↓Gross Margin
50.8%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.2%
FCF CAGR
-6.3%
FCF margin
3.5%
FCF / Net income
1.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $37.65B · net income $1.17B · FCF $1.34B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $37.65B | $37.65B | $43.87B | $41.22B | $37.92B |
| Net Income | $1.17B | $1.17B | $3.31B | $2.77B | $1.32B |
| EBITDA | $1.64B | $1.64B | $3.78B | $3.01B | $1.90B |
| EPS | — | — | 80.00 | 67.00 | 32.00 |
| Gross Margin | 50.8% | 50.8% | 57.2% | 54.5% | 53.7% |
| Operating Margin | 1.7% | 1.7% | 6.2% | 4.7% | 2.2% |
| Net Margin | 3.1% | 3.1% | 7.5% | 6.7% | 3.5% |
| Balance Sheet | |||||
| Current Ratio | 8.63 | 8.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.34B | $1.34B | $4.26B | $2.62B | $1.62B |
| Returns | |||||
| ROE | 2.9% | 2.9% | 8.0% | 7.1% | 3.6% |
| Valuation | |||||
| P/E | — | — | 10.90 | 13.63 | 41.25 |
| EV/EBITDA | 14.45 | 14.45 | 9.04 | 11.89 | 27.63 |
| P/B | 0.64 | 0.64 | 0.87 | 0.96 | 1.47 |
| Growth & Yield | |||||
| Revenue Growth | -14.2% | -14.2% | 6.4% | 8.7% | — |
| EPS Growth | — | — | 19.4% | 109.4% | — |
| Dividend Yield | 1.5% | 1.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-20.5%
Start / end P/E
n/dx → n/dx
EPS bridge
80.00 → n/d
Residual
-22.0%
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.