Consumer Cyclical / Internet RetailKOSDAQ
$6470.00
+30.00 (+0.47%)
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 32% · confianza 22%
FCF escenarios
weak_data · normalized FCF $1.4B · quality 45.0/100
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
38/100
D
Piotroski
2/9
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
$36.3B
P/E
20.6x
↑EV/EBITDA
4.7x
↓ROE
4.7%
↓Gross Margin
33.6%
↑Debt/Equity
0.92
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+34.9%
FCF CAGR
—
FCF margin
-0.5%
FCF / Net income
-0.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $135.59B · net income $1.74B · FCF $-658.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $135.59B | $135.59B | $110.26B | $66.91B | $55.22B |
| Net Income | $1.74B | $1.74B | $1.83B | $3.50B | $-1.01B |
| EBITDA | $8.23B | $8.23B | $5.12B | $5.21B | $95.0M |
| EPS | 314.00 | 314.00 | 404.00 | 946.00 | -462.00 |
| Gross Margin | 33.6% | 33.6% | 35.1% | 49.7% | 47.8% |
| Operating Margin | 2.1% | 2.1% | 2.8% | 3.9% | 2.0% |
| Net Margin | 1.3% | 1.3% | 1.7% | 5.2% | -1.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.92 | 0.92 | 0.70 | 0.52 | -0.05 |
| Current Ratio | 2.32 | 2.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-658.1M | $-658.1M | $5.50B | $1.40B | $2.12B |
| Returns | |||||
| ROE | 4.7% | 4.7% | 10.9% | 23.5% | 3.0% |
| Valuation | |||||
| P/E | 20.61 | 20.61 | — | — | — |
| EV/EBITDA | 4.67 | 4.67 | — | — | — |
| P/B | 0.96 | 0.96 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 23.0% | 23.0% | 64.8% | 21.2% | — |
| EPS Growth | -22.3% | -22.3% | -57.3% | 304.8% | — |
| Dividend Yield | 1.6% | 1.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
22.3%
EPS terminal req.
$574.10
Spread vs growth
-44.6%
5Y implied EPS CAGR
17.2%
EPS terminal req.
$694.67
Spread vs growth
-39.5%
10Y implied EPS CAGR
13.5%
EPS terminal req.
$1118.77
Spread vs growth
-35.8%
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
-40.9%
Start / end P/E
27.8x → 20.6x
EPS bridge
404.00 → 314.00
Residual
+5.8%
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.