Industrials / Electrical Equipment & PartsKOSDAQ
$5610.00
+0.00 (+0.00%)
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 18%
FCF escenarios
weak_data · normalized FCF $1.4B · quality 45.3/100
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
23/100
D
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
$58.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.2%
↓Gross Margin
14.1%
↓Debt/Equity
0.24
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.2%
FCF CAGR
+18.6%
FCF margin
2.8%
FCF / Net income
-0.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $48.84B · net income $-6.76B · FCF $1.37B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $48.84B | $48.84B | $62.90B | $51.23B | $41.96B |
| Net Income | $-6.76B | $-6.76B | $10.16B | $2.25B | $3.53B |
| EBITDA | $-6.01B | $-6.01B | $14.56B | $3.67B | $4.35B |
| EPS | -682.00 | -682.00 | 959.00 | 218.00 | 337.00 |
| Gross Margin | 14.1% | 14.1% | 28.9% | 22.9% | 23.9% |
| Operating Margin | -12.4% | -12.4% | 16.6% | 3.6% | 9.7% |
| Net Margin | -13.8% | -13.8% | 16.2% | 4.4% | 8.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.24 | 0.24 | 0.13 | 0.26 | 0.19 |
| Current Ratio | 1.40 | 1.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.37B | $1.37B | $11.21B | $-782.9M | $823.2M |
| Returns | |||||
| ROE | -13.2% | -13.2% | 15.9% | 3.9% | 6.3% |
| Valuation | |||||
| P/E | — | — | 8.30 | 46.56 | 29.55 |
| EV/EBITDA | — | — | 5.89 | 30.78 | 24.99 |
| P/B | 1.08 | 1.08 | 1.32 | 1.81 | 1.87 |
| Growth & Yield | |||||
| Revenue Growth | -22.4% | -22.4% | 22.8% | 22.1% | — |
| EPS Growth | -171.1% | -171.1% | 339.9% | -35.3% | — |
| Dividend Yield | 0.7% | 0.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-19.3%
Start / end P/E
n/dx → n/dx
EPS bridge
959.00 → -682.00
Residual
-20.0%
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.