Communication Services / EntertainmentKOSDAQ
$2240.00
-115.00 (-4.88%)
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 17%
FCF escenarios
weak_data · normalized FCF $554.2M · quality 38.3/100
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
16/100
F
Piotroski
7/9
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
$19.6B
P/E
N/A
•EV/EBITDA
9.7x
↑ROE
-53.4%
↓Gross Margin
0.1%
↓Debt/Equity
1.12
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.0%
FCF CAGR
-68.1%
FCF margin
1.7%
FCF / Net income
-0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $32.90B · net income $-13.37B · FCF $554.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $32.90B | $32.90B | $41.83B | $44.06B | $29.27B |
| Net Income | $-13.37B | $-13.37B | $-25.01B | $3.30B | $-1.43B |
| EBITDA | $4.03B | $4.03B | $6.80B | $31.25B | $10.37B |
| EPS | -1750.00 | -1750.00 | -3390.00 | 70.00 | -210.00 |
| Gross Margin | 0.1% | 0.1% | -54.5% | 22.8% | 54.1% |
| Operating Margin | -18.6% | -18.6% | -70.1% | 5.0% | 31.2% |
| Net Margin | -40.6% | -40.6% | -59.8% | 7.5% | -4.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.12 | 1.12 | 1.23 | 1.02 | 1.28 |
| Current Ratio | 0.73 | 0.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $554.2M | $554.2M | $-591.4M | $25.49B | $17.01B |
| Returns | |||||
| ROE | -53.4% | -53.4% | -78.8% | 5.8% | -3.0% |
| Valuation | |||||
| P/E | — | — | — | 138.14 | — |
| EV/EBITDA | 9.67 | 9.67 | 8.17 | 4.21 | 13.46 |
| P/B | 0.68 | 0.68 | 0.94 | 1.55 | 2.07 |
| Growth & Yield | |||||
| Revenue Growth | -21.4% | -21.4% | -5.1% | 50.5% | — |
| EPS Growth | 48.4% | 48.4% | -4942.9% | 133.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-57.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-3390.00 → -1750.00
Residual
-57.3%
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.