Technology / Electronic ComponentsKOSDAQ
$74300.00
-2500.00 (-3.26%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-6.5B · quality 61.3/100
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
26/100
D
Piotroski
3/9
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
$454.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-75.6%
↓Gross Margin
5.6%
↓Debt/Equity
1.42
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.2%
FCF CAGR
—
FCF margin
-143.7%
FCF / Net income
1.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.20B · net income $-9.45B · FCF $-10.34B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.20B | $7.20B | $5.47B | $5.13B | $7.47B |
| Net Income | $-9.45B | $-9.45B | $-896.8M | $-11.01B | $-5.27B |
| EBITDA | $-7.26B | $-7.26B | $995.8M | $-9.40B | $-3.81B |
| EPS | -1554.00 | -1554.00 | -992.00 | -1847.00 | -1114.00 |
| Gross Margin | 5.6% | 5.6% | 1.8% | 2.7% | 26.4% |
| Operating Margin | -95.3% | -95.3% | -126.1% | -108.5% | -24.6% |
| Net Margin | -131.3% | -131.3% | -16.4% | -214.5% | -70.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.42 | 1.42 | 1.27 | 3.55 | 0.30 |
| Current Ratio | 1.91 | 1.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-10.34B | $-10.34B | $-6.51B | $-5.68B | $-4.92B |
| Returns | |||||
| ROE | -75.6% | -75.6% | -7.4% | -94.9% | -23.9% |
| Valuation | |||||
| EV/EBITDA | — | — | 34.87 | — | — |
| P/B | 36.15 | 36.15 | 1.77 | 20.59 | 3.95 |
| Growth & Yield | |||||
| Revenue Growth | 31.7% | 31.7% | 6.5% | -31.3% | — |
| EPS Growth | -56.7% | -56.7% | 46.3% | -65.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+249.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-992.00 → -1554.00
Residual
+249.6%
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.