Industrials / Pollution & Treatment ControlsKOSDAQ
$3625.00
-95.00 (-2.57%)
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 $8.2B · quality 58.3/100
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
45/100
C
Piotroski
4/9
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
$97.4B
P/E
9.5x
↓EV/EBITDA
7.3x
↓ROE
10.9%
↑Gross Margin
26.9%
↑Debt/Equity
0.31
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.9%
FCF CAGR
—
FCF margin
-3.9%
FCF / Net income
-0.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $69.68B · net income $10.21B · FCF $-2.71B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $69.68B | $69.68B | $66.91B | $55.16B | $51.03B |
| Net Income | $10.21B | $10.21B | $14.35B | $9.77B | $9.58B |
| EBITDA | $16.84B | $16.84B | $19.97B | $13.88B | $13.79B |
| EPS | 380.00 | 380.00 | 534.00 | 234.00 | 479.50 |
| Gross Margin | 26.9% | 26.9% | 26.8% | 28.3% | 31.1% |
| Operating Margin | 17.1% | 17.1% | 18.6% | 21.1% | 23.1% |
| Net Margin | 14.7% | 14.7% | 21.5% | 17.7% | 18.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.31 | 0.31 | 0.23 | 0.12 | 0.27 |
| Current Ratio | 2.29 | 2.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.71B | $-2.71B | $12.40B | $8.21B | $9.22B |
| Returns | |||||
| ROE | 10.9% | 10.9% | 16.0% | 11.9% | 27.0% |
| Valuation | |||||
| P/E | 9.54 | 9.54 | 5.86 | 41.50 | — |
| EV/EBITDA | 7.31 | 7.31 | 4.57 | 29.41 | — |
| P/B | 1.04 | 1.04 | 0.94 | 4.95 | — |
| Growth & Yield | |||||
| Revenue Growth | 4.1% | 4.1% | 21.3% | 8.1% | — |
| EPS Growth | -28.8% | -28.8% | 128.2% | -51.2% | — |
| Dividend Yield | 12.5% | 12.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-5.4%
EPS terminal req.
$321.66
Spread vs growth
-23.4%
5Y implied EPS CAGR
0.5%
EPS terminal req.
$389.21
Spread vs growth
-29.3%
10Y implied EPS CAGR
5.1%
EPS terminal req.
$626.82
Spread vs growth
-34.0%
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
+2.5%
Start / end P/E
7.5x → 9.5x
EPS bridge
534.00 → 380.00
Residual
-7.6%
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.