Consumer Cyclical / Apparel ManufacturingKOSDAQ
$3140.00
-5.00 (-0.16%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $7.7B · quality 51.3/100
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
41/100
C
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
$24.1B
P/E
N/A
•EV/EBITDA
1.7x
↓ROE
9.2%
↑Gross Margin
71.7%
↑Debt/Equity
0.31
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+15.9%
FCF CAGR
—
FCF margin
9.9%
FCF / Net income
1.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $59.19B · net income $4.31B · FCF $5.86B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $59.19B | $59.19B | $64.45B | $58.16B | $38.03B |
| Net Income | $4.31B | $4.31B | $4.99B | $6.83B | $-5.91B |
| EBITDA | $9.41B | $9.41B | $12.31B | $12.98B | $-3.35B |
| EPS | — | — | 633.00 | 654.00 | -749.00 |
| Gross Margin | 71.7% | 71.7% | 72.3% | 69.6% | 59.1% |
| Operating Margin | 11.2% | 11.2% | 14.1% | 14.6% | -11.4% |
| Net Margin | 7.3% | 7.3% | 7.8% | 11.7% | -15.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.31 | 0.31 | 0.28 | 0.28 | 0.45 |
| Current Ratio | 13.92 | 13.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.86B | $5.86B | $9.38B | $7.72B | $-3.72B |
| Returns | |||||
| ROE | 9.2% | 9.2% | 11.4% | 17.2% | -19.4% |
| Valuation | |||||
| P/E | — | — | 7.48 | 11.93 | — |
| EV/EBITDA | 1.71 | 1.71 | 1.48 | 6.17 | — |
| P/B | 0.51 | 0.51 | 0.85 | 2.05 | 1.92 |
| Growth & Yield | |||||
| Revenue Growth | -8.2% | -8.2% | 10.8% | 52.9% | — |
| EPS Growth | — | — | -3.2% | 187.3% | — |
| Dividend Yield | 2.4% | 2.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-25.8%
Start / end P/E
n/dx → n/dx
EPS bridge
633.00 → n/d
Residual
-28.1%
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.