Communication Services / Internet Content & InformationKOSDAQ
$2405.00
-230.00 (-8.73%)
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 $3.3B · quality 68.0/100
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
33/100
D
Piotroski
5/9
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
$21.5B
P/E
16.9x
↑EV/EBITDA
7.1x
↓ROE
3.3%
↓Gross Margin
100.0%
↑Debt/Equity
0.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.8%
FCF CAGR
-43.7%
FCF margin
5.6%
FCF / Net income
1.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $38.17B · net income $1.28B · FCF $2.13B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $38.17B | $38.17B | $36.74B | $39.67B | $50.29B |
| Net Income | $1.28B | $1.28B | $-1.23B | $1.40B | $9.44B |
| EBITDA | $4.01B | $4.01B | $790.5M | $3.76B | $10.22B |
| EPS | 142.00 | 142.00 | -139.00 | 152.00 | 952.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | 2.7% | 2.7% | -2.2% | 4.0% | 17.8% |
| Net Margin | 3.4% | 3.4% | -3.4% | 3.5% | 18.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.34 | 0.34 | 0.13 | 0.13 | 0.13 |
| Current Ratio | 2.09 | 2.09 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.13B | $2.13B | $3.26B | $4.50B | $11.91B |
| Returns | |||||
| ROE | 3.3% | 3.3% | -3.4% | 4.0% | 22.0% |
| Valuation | |||||
| P/E | 16.94 | 16.94 | — | 73.95 | 13.39 |
| EV/EBITDA | 7.12 | 7.12 | 62.87 | 26.39 | 11.88 |
| P/B | 0.56 | 0.56 | 1.52 | 2.98 | 2.94 |
| Growth & Yield | |||||
| Revenue Growth | 3.9% | 3.9% | -7.4% | -21.1% | — |
| EPS Growth | 202.2% | 202.2% | -191.4% | -84.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
14.5%
EPS terminal req.
$213.40
Spread vs growth
187.6%
5Y implied EPS CAGR
12.7%
EPS terminal req.
$258.22
Spread vs growth
189.5%
10Y implied EPS CAGR
11.3%
EPS terminal req.
$415.86
Spread vs growth
190.8%
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
-56.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-139.00 → 142.00
Residual
-56.0%
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.