Industrials / Pollution & Treatment ControlsKOSDAQ
$4995.00
-85.00 (-1.67%)
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 14%
FCF escenarios
weak_data · normalized FCF $-483.6M · quality 28.7/100
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
32/100
D
Piotroski
2/9
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
$38.6B
P/E
14.1x
↓EV/EBITDA
7.5x
↓ROE
4.7%
↓Gross Margin
11.5%
↓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
+5.5%
FCF CAGR
—
FCF margin
-0.7%
FCF / Net income
-0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $69.44B · net income $2.73B · FCF $-483.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $69.44B | $69.44B | $68.24B | $65.07B | $59.15B |
| Net Income | $2.73B | $2.73B | $3.62B | $5.34B | $5.07B |
| EBITDA | $4.77B | $4.77B | $5.39B | $6.91B | $6.64B |
| EPS | 354.00 | 354.00 | 458.00 | 667.00 | 621.00 |
| Gross Margin | 11.5% | 11.5% | 12.6% | 16.4% | 16.7% |
| Operating Margin | 4.1% | 4.1% | 5.1% | 8.0% | 8.6% |
| Net Margin | 3.9% | 3.9% | 5.3% | 8.2% | 8.6% |
| Balance Sheet | |||||
| Current Ratio | 4.04 | 4.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-483.6M | $-483.6M | $1.69B | $-1.27B | $374.5M |
| Returns | |||||
| ROE | 4.7% | 4.7% | 6.4% | 9.4% | 9.5% |
| Valuation | |||||
| P/E | 14.11 | 14.11 | 13.30 | 11.12 | 11.82 |
| EV/EBITDA | 7.47 | 7.47 | 8.64 | 7.78 | 8.31 |
| P/B | 0.67 | 0.67 | 0.85 | 0.99 | 1.05 |
| Growth & Yield | |||||
| Revenue Growth | 1.8% | 1.8% | 4.9% | 10.0% | — |
| EPS Growth | -22.7% | -22.7% | -31.3% | 7.4% | — |
| Dividend Yield | 5.0% | 5.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
7.8%
EPS terminal req.
$443.22
Spread vs growth
-30.5%
5Y implied EPS CAGR
8.7%
EPS terminal req.
$536.30
Spread vs growth
-31.4%
10Y implied EPS CAGR
9.3%
EPS terminal req.
$863.72
Spread vs growth
-32.0%
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
-12.4%
Start / end P/E
13.2x → 14.1x
EPS bridge
458.00 → 354.00
Residual
-1.5%
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.