Technology / Information Technology ServicesKOSDAQ
$2410.00
+20.00 (+0.84%)
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 $-8.5B · quality 55.3/100
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
18/100
F
Piotroski
1/9
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
$35.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.6%
↓Gross Margin
33.9%
↑Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.7%
FCF CAGR
—
FCF margin
-23.7%
FCF / Net income
2.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $38.96B · net income $-3.48B · FCF $-9.25B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $38.96B | $38.96B | $30.41B | $32.60B | $43.63B |
| Net Income | $-3.48B | $-3.48B | $-1.96B | $4.72B | $5.39B |
| EBITDA | $-2.07B | $-2.07B | $-1.03B | $6.16B | $7.41B |
| EPS | -236.00 | -236.00 | -133.00 | 125.67 | 531.67 |
| Gross Margin | 33.9% | 33.9% | 36.6% | 49.2% | 37.9% |
| Operating Margin | -12.5% | -12.5% | -11.8% | 15.9% | 16.1% |
| Net Margin | -8.9% | -8.9% | -6.4% | 14.5% | 12.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.12 | 0.11 | 0.44 |
| Current Ratio | 6.26 | 6.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-9.25B | $-9.25B | $-8.48B | $3.27B | $-363.6M |
| Returns | |||||
| ROE | -8.6% | -8.6% | -4.5% | 10.3% | 35.5% |
| Valuation | |||||
| P/E | — | — | — | 144.43 | — |
| EV/EBITDA | — | — | — | 36.24 | — |
| P/B | 0.88 | 0.88 | 1.30 | 5.03 | — |
| Growth & Yield | |||||
| Revenue Growth | 28.1% | 28.1% | -6.7% | -25.3% | — |
| EPS Growth | -77.4% | -77.4% | -205.8% | -76.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-39.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-133.00 → -236.00
Residual
-39.8%
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.