Communication Services / BroadcastingKOSDAQ
$2145.00
-55.00 (-2.50%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $10.1B · quality 58.7/100
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
49/100
C
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
$111.9B
P/E
8.6x
↓EV/EBITDA
1.7x
↓ROE
10.1%
↑Gross Margin
35.3%
↓Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+37.5%
FCF CAGR
+112.3%
FCF margin
34.5%
FCF / Net income
4.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $150.30B · net income $12.07B · FCF $51.79B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $150.30B | $150.30B | $130.98B | $111.35B | $57.82B |
| Net Income | $12.07B | $12.07B | $15.63B | $8.91B | $4.02B |
| EBITDA | $54.02B | $54.02B | $52.91B | $31.83B | $18.74B |
| EPS | 250.00 | 250.00 | 349.48 | 202.54 | 121.13 |
| Gross Margin | 35.3% | 35.3% | 39.7% | 40.3% | 43.3% |
| Operating Margin | 15.1% | 15.1% | 19.2% | 20.6% | 17.2% |
| Net Margin | 8.0% | 8.0% | 11.9% | 8.0% | 7.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.48 | 0.48 | 0.55 | 0.55 | 0.36 |
| Current Ratio | 0.89 | 0.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $51.79B | $51.79B | $10.13B | $6.68B | $5.41B |
| Returns | |||||
| ROE | 10.1% | 10.1% | 13.9% | 9.6% | 5.4% |
| Valuation | |||||
| P/E | 8.58 | 8.58 | 7.51 | 16.64 | 34.92 |
| EV/EBITDA | 1.69 | 1.69 | 2.42 | 5.40 | 7.65 |
| P/B | 0.87 | 0.87 | 1.04 | 1.60 | 1.89 |
| Growth & Yield | |||||
| Revenue Growth | 14.8% | 14.8% | 17.6% | 92.6% | — |
| EPS Growth | -28.5% | -28.5% | 72.5% | 67.2% | — |
| Dividend Yield | 3.2% | 3.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-8.7%
EPS terminal req.
$190.33
Spread vs growth
-19.8%
5Y implied EPS CAGR
-1.6%
EPS terminal req.
$230.30
Spread vs growth
-26.8%
10Y implied EPS CAGR
4.0%
EPS terminal req.
$370.91
Spread vs growth
-32.5%
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
-35.2%
Start / end P/E
10.0x → 8.6x
EPS bridge
349.48 → 250.00
Residual
+4.0%
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.