Technology / Electronic ComponentsKOSDAQ
$10190.00
-420.00 (-3.96%)
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 20%
FCF escenarios
weak_data · normalized FCF $-10.0B · quality 53.0/100
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
19/100
F
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
$60.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-19.2%
↓Gross Margin
23.3%
↓Debt/Equity
0.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-18.7%
FCF CAGR
—
FCF margin
-24.4%
FCF / Net income
1.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $22.23B · net income $-4.95B · FCF $-5.41B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $22.23B | $22.23B | $10.15B | $9.37B | $41.42B |
| Net Income | $-4.95B | $-4.95B | $-7.86B | $-7.84B | $5.79B |
| EBITDA | $-1.17B | $-1.17B | $-7.55B | $-9.24B | $9.50B |
| EPS | -836.00 | -836.00 | -1328.00 | -1397.00 | 1185.00 |
| Gross Margin | 23.3% | 23.3% | -19.6% | -63.3% | 31.9% |
| Operating Margin | -15.3% | -15.3% | -94.1% | -134.2% | 15.2% |
| Net Margin | -22.3% | -22.3% | -77.4% | -83.6% | 14.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.38 | 0.36 | 0.55 |
| Current Ratio | 3.19 | 3.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.41B | $-5.41B | $-9.96B | $-11.79B | $9.88B |
| Returns | |||||
| ROE | -19.2% | -19.2% | -26.0% | -23.4% | 22.2% |
| Valuation | |||||
| P/B | 2.33 | 2.33 | 1.24 | 2.62 | — |
| Growth & Yield | |||||
| Revenue Growth | 119.0% | 119.0% | 8.3% | -77.4% | — |
| EPS Growth | 37.0% | 37.0% | 4.9% | -217.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+4.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-1328.00 → -836.00
Residual
+4.9%
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.