Unknown / UnknownKOSDAQ
$2755.00
-45.00 (-1.61%)
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 16%
FCF escenarios
weak_data · normalized FCF $195.9M · quality 33.7/100
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
11/100
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
$20.1B
P/E
N/A
•EV/EBITDA
81.6x
↑ROE
-8.0%
↓Gross Margin
51.2%
↑Debt/Equity
0.91
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.8%
FCF CAGR
—
FCF margin
0.4%
FCF / Net income
-0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $46.90B · net income $-3.00B · FCF $195.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $46.90B | $46.90B | $44.14B | $37.22B | $54.34B |
| Net Income | $-3.00B | $-3.00B | $-5.87B | $-11.97B | $1.36B |
| EBITDA | $543.3M | $543.3M | $-1.82B | $-8.01B | $4.91B |
| EPS | -410.00 | -410.00 | -803.00 | -1637.00 | 191.00 |
| Gross Margin | 51.2% | 51.2% | 49.4% | 46.8% | 55.1% |
| Operating Margin | -3.1% | -3.1% | -10.7% | -31.2% | 2.3% |
| Net Margin | -6.4% | -6.4% | -13.3% | -32.2% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.91 | 0.91 | 1.06 | 1.04 | 0.79 |
| Cash Flow | |||||
| Free Cash Flow | $195.9M | $195.9M | $3.28B | $-4.44B | $-15.37B |
| Returns | |||||
| ROE | -8.0% | -8.0% | -17.2% | -31.1% | 2.8% |
| Valuation | |||||
| P/E | — | — | — | — | 43.77 |
| EV/EBITDA | 81.65 | 81.65 | — | — | 18.71 |
| P/B | 0.54 | 0.54 | 0.62 | 0.94 | 1.21 |
| Growth & Yield | |||||
| Revenue Growth | 6.3% | 6.3% | 18.6% | -31.5% | — |
| EPS Growth | 48.9% | 48.9% | 50.9% | -957.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-19.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-803.00 → -410.00
Residual
-19.0%
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.