Industrials / Electrical Equipment & PartsKOSDAQ
$9300.00
-230.00 (-2.37%)
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 16%
FCF escenarios
weak_data · normalized FCF $-1.5B · quality 33.7/100
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
11/100
F
Piotroski
1/9
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
$64.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-47.7%
↓Gross Margin
-27.2%
↓Debt/Equity
0.72
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-30.4%
FCF CAGR
—
FCF margin
-9.3%
FCF / Net income
0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.79B · net income $-21.81B · FCF $-1.47B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.79B | $15.79B | $33.67B | $32.53B | $46.78B |
| Net Income | $-21.81B | $-21.81B | $-1.19B | $-2.34B | $846.1M |
| EBITDA | $-17.97B | $-17.97B | $3.83B | $1.17B | $3.34B |
| EPS | -3124.00 | -3124.00 | -170.00 | -337.00 | 122.00 |
| Gross Margin | -27.2% | -27.2% | 14.0% | 23.9% | 31.2% |
| Operating Margin | -95.1% | -95.1% | -12.3% | -7.6% | 2.5% |
| Net Margin | -138.1% | -138.1% | -3.5% | -7.2% | 1.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.72 | 0.72 | 0.56 | 0.66 | 0.66 |
| Current Ratio | 1.88 | 1.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.47B | $-1.47B | $6.93B | $-3.68B | $-7.41B |
| Returns | |||||
| ROE | -47.7% | -47.7% | -1.8% | -3.4% | 1.2% |
| Valuation | |||||
| P/E | — | — | — | — | 168.85 |
| EV/EBITDA | — | — | 24.39 | 135.92 | 55.02 |
| P/B | 1.42 | 1.42 | 0.97 | 1.71 | 2.03 |
| Growth & Yield | |||||
| Revenue Growth | -53.1% | -53.1% | 3.5% | -30.5% | — |
| EPS Growth | -1737.6% | -1737.6% | 49.6% | -376.2% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-11.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-170.00 → -3124.00
Residual
-12.3%
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.