Technology / Software - InfrastructureKOSDAQ
$19030.00
-1520.00 (-7.40%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-4.5B · quality 67.0/100
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
18/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$201.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-22.9%
↓Gross Margin
100.0%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2025 · 1 años de histórico normalizado
Revenue CAGR
+5.0%
FCF CAGR
—
FCF margin
-49.4%
FCF / Net income
0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.09B · net income $-5.29B · FCF $-4.98B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $10.09B | $10.09B | $9.61B |
| Net Income | $-5.29B | $-5.29B | $-14.10B |
| EBITDA | $-4.27B | $-4.27B | $-10.52B |
| EPS | -561.00 | -561.00 | -2770.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% |
| Operating Margin | -55.9% | -55.9% | -46.8% |
| Net Margin | -52.4% | -52.4% | -146.7% |
| Balance Sheet | |||
| Debt/Equity | 0.03 | 0.03 | 0.35 |
| Current Ratio | 5.29 | 5.29 | — |
| Cash Flow | |||
| Free Cash Flow | $-4.98B | $-4.98B | $-3.94B |
| Returns | |||
| ROE | -22.9% | -22.9% | -312.5% |
| Valuation | |||
| P/B | 7.76 | 7.76 | — |
| Growth & Yield | |||
| Revenue Growth | 5.0% | 5.0% | — |
| EPS Growth | 79.7% | 79.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-16.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-2770.00 → -561.00
Residual
-16.7%
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.