Consumer Cyclical / Apparel ManufacturingKOSDAQ
$713.00
+0.00 (+0.00%)
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 25%
FCF escenarios
weak_data · normalized FCF $8.1B · quality 53.7/100
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
26/100
D
Piotroski
4/9
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
$18.3B
P/E
N/A
•EV/EBITDA
-12.1x
↓ROE
3.0%
↓Gross Margin
31.4%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.2%
FCF CAGR
—
FCF margin
9.2%
FCF / Net income
0.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $70.54B · net income $10.60B · FCF $6.52B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $70.54B | $70.54B | $74.10B | $62.52B | $54.17B |
| Net Income | $10.60B | $10.60B | $5.21B | $2.26B | $2.93B |
| EBITDA | $13.46B | $13.46B | $12.55B | $9.14B | $4.49B |
| EPS | — | — | 7475.00 | 175.00 | 325.00 |
| Gross Margin | 31.4% | 31.4% | 30.6% | 31.1% | 26.7% |
| Operating Margin | 13.6% | 13.6% | 10.8% | 9.0% | 6.8% |
| Net Margin | 15.0% | 15.0% | 7.0% | 3.6% | 5.4% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.00 | 0.00 | — |
| Current Ratio | 31.32 | 31.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.52B | $6.52B | $11.58B | $8.09B | $-82.0M |
| Returns | |||||
| ROE | 3.0% | 3.0% | 1.6% | 0.8% | 1.1% |
| Valuation | |||||
| P/E | — | — | 0.20 | 17.43 | 13.15 |
| EV/EBITDA | -12.09 | -12.09 | -12.95 | -10.49 | -19.51 |
| P/B | 0.05 | 0.05 | 0.00 | 0.14 | 0.15 |
| Growth & Yield | |||||
| Revenue Growth | -4.8% | -4.8% | 18.5% | 15.4% | — |
| EPS Growth | — | — | 4171.4% | -46.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-40.6%
Start / end P/E
n/dx → n/dx
EPS bridge
7475.00 → n/d
Residual
-40.6%
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.