Consumer Cyclical / Furnishings, Fixtures & AppliancesKOSDAQ
$1240.00
-60.00 (-4.62%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-5.3B · quality 79.0/100
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
16/100
F
Piotroski
5/9
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
$21.7B
P/E
N/A
•EV/EBITDA
50.8x
↑ROE
-7.9%
↓Gross Margin
8.2%
↓Debt/Equity
0.63
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.3%
FCF CAGR
—
FCF margin
-16.5%
FCF / Net income
1.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $32.42B · net income $-2.77B · FCF $-5.34B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $32.42B | $32.42B | $34.22B | $30.90B | $48.11B |
| Net Income | $-2.77B | $-2.77B | $-3.20B | $-1.87B | $5.12B |
| EBITDA | $833.7M | $833.7M | $-1.36B | $-956.3M | $7.53B |
| EPS | -158.00 | -158.00 | -183.00 | -121.00 | 405.00 |
| Gross Margin | 8.2% | 8.2% | 5.5% | 4.9% | 21.2% |
| Operating Margin | -8.2% | -8.2% | -8.6% | -7.6% | 13.6% |
| Net Margin | -8.5% | -8.5% | -9.3% | -6.1% | 10.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.63 | 0.63 | 0.40 | 0.11 | 0.98 |
| Current Ratio | 1.67 | 1.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.34B | $-5.34B | $-8.28B | $-5.15B | $-11.89B |
| Returns | |||||
| ROE | -7.9% | -7.9% | -8.4% | -4.6% | 23.9% |
| Valuation | |||||
| EV/EBITDA | 50.83 | 50.83 | — | — | — |
| P/B | 0.62 | 0.62 | 0.99 | 1.49 | — |
| Growth & Yield | |||||
| Revenue Growth | -5.3% | -5.3% | 10.7% | -35.8% | — |
| EPS Growth | 13.7% | 13.7% | -51.2% | -129.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-44.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-183.00 → -158.00
Residual
-44.1%
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.