Technology / Consumer ElectronicsKOSDAQ
$5360.00
+160.00 (+3.08%)
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 $4.3B · quality 56.3/100
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
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$24.9B
P/E
N/A
•EV/EBITDA
59.9x
↑ROE
-7.8%
↓Gross Margin
45.6%
↑Debt/Equity
0.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2025 · 1 años de histórico normalizado
Revenue CAGR
+6.6%
FCF CAGR
+110.6%
FCF margin
5.7%
FCF / Net income
-1.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $103.26B · net income $-3.33B · FCF $5.88B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $103.26B | $103.26B | $96.90B |
| Net Income | $-3.33B | $-3.33B | $6.90B |
| EBITDA | $697.7M | $697.7M | $10.99B |
| EPS | -794.00 | -794.00 | 1503.00 |
| Gross Margin | 45.6% | 45.6% | 44.6% |
| Operating Margin | 7.9% | 7.9% | 9.8% |
| Net Margin | -3.2% | -3.2% | 7.1% |
| Balance Sheet | |||
| Debt/Equity | 0.66 | 0.66 | 1.33 |
| Current Ratio | 1.70 | 1.70 | — |
| Cash Flow | |||
| Free Cash Flow | $5.88B | $5.88B | $2.79B |
| Returns | |||
| ROE | -7.8% | -7.8% | 27.1% |
| Valuation | |||
| EV/EBITDA | 59.93 | 59.93 | — |
| P/B | 0.52 | 0.52 | — |
| Growth & Yield | |||
| Revenue Growth | 6.6% | 6.6% | — |
| EPS Growth | -152.8% | -152.8% | — |
| Dividend Yield | 10.8% | 10.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-52.1%
Start / end P/E
n/dx → n/dx
EPS bridge
1503.00 → -794.00
Residual
-62.9%
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.