Consumer Cyclical / Footwear & AccessoriesKOSDAQ
$2720.00
-105.00 (-3.72%)
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 18%
FCF escenarios
weak_data · normalized FCF $826.1M · quality 39.7/100
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
24/100
D
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
$70.2B
P/E
N/A
•EV/EBITDA
86.6x
↑ROE
-15.0%
↓Gross Margin
35.3%
↑Debt/Equity
1.02
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+26.7%
FCF CAGR
—
FCF margin
-9.3%
FCF / Net income
0.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $57.26B · net income $-5.73B · FCF $-5.32B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $57.26B | $57.26B | $37.69B | $35.20B | $28.12B |
| Net Income | $-5.73B | $-5.73B | $6.98B | $6.21B | $3.99B |
| EBITDA | $1.05B | $1.05B | $9.29B | $8.42B | $5.52B |
| EPS | -229.00 | -229.00 | 355.00 | 327.00 | 199.00 |
| Gross Margin | 35.3% | 35.3% | 35.5% | 35.4% | 34.2% |
| Operating Margin | 16.2% | 16.2% | 22.0% | 22.9% | 19.3% |
| Net Margin | -10.0% | -10.0% | 18.5% | 17.6% | 14.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.02 | 1.02 | 0.09 | 0.16 | 0.17 |
| Current Ratio | 2.05 | 2.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.32B | $-5.32B | $826.1M | $7.40B | $740.3M |
| Returns | |||||
| ROE | -15.0% | -15.0% | 30.6% | 52.3% | 55.3% |
| Valuation | |||||
| EV/EBITDA | 86.61 | 86.61 | — | — | — |
| P/B | 1.78 | 1.78 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 51.9% | 51.9% | 7.1% | 25.2% | — |
| EPS Growth | -164.5% | -164.5% | 8.6% | 64.3% | — |
| Dividend Yield | 11.5% | 11.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-18.6%
Start / end P/E
n/dx → n/dx
EPS bridge
355.00 → -229.00
Residual
-30.1%
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.