Communication Services / Electronic Gaming & MultimediaKOSDAQ
$9420.00
+10.00 (+0.11%)
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 $9.4B · 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
9/100
F
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
$837.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.4%
↓Gross Margin
100.0%
↑Debt/Equity
0.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-26.0%
FCF CAGR
—
FCF margin
-11.9%
FCF / Net income
0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $465.02B · net income $-100.04B · FCF $-55.42B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $465.02B | $465.02B | $627.23B | $725.82B | $1147.69B |
| Net Income | $-100.04B | $-100.04B | $-108.92B | $-228.75B | $-233.64B |
| EBITDA | $-83.51B | $-83.51B | $18.78B | $-226.05B | $-86.29B |
| EPS | -1198.00 | -1198.00 | -1332.00 | -2803.00 | -2952.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | -8.5% | -8.5% | 3.1% | 10.4% | 15.3% |
| Net Margin | -21.5% | -21.5% | -17.4% | -31.5% | -20.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.86 | 0.86 | 0.73 | 0.93 | 0.75 |
| Current Ratio | 1.74 | 1.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-55.42B | $-55.42B | $9.43B | $86.09B | $100.19B |
| Returns | |||||
| ROE | -8.4% | -8.4% | -8.1% | -16.4% | -13.9% |
| Valuation | |||||
| EV/EBITDA | — | — | 92.60 | — | — |
| P/B | 0.66 | 0.66 | 1.02 | 1.48 | 2.07 |
| Growth & Yield | |||||
| Revenue Growth | -25.9% | -25.9% | -13.6% | -36.8% | — |
| EPS Growth | 10.1% | 10.1% | 52.5% | 5.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-31.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1332.00 → -1198.00
Residual
-31.4%
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.