Industrials / Consulting ServicesKOSDAQ
$520.00
+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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $66.0M · 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
29/100
D
Piotroski
5/9
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
$33.3B
P/E
N/A
•EV/EBITDA
-20.4x
↓ROE
-0.3%
↓Gross Margin
22.1%
↓Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.9%
FCF CAGR
—
FCF margin
-8.8%
FCF / Net income
4.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $43.63B · net income $-803.0M · FCF $-3.84B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $43.63B | $43.63B | $43.63B | $46.43B | $38.86B |
| Net Income | $-803.0M | $-803.0M | $794.6M | $5.32B | $11.60B |
| EBITDA | $6.49B | $6.49B | $7.48B | $11.47B | $18.36B |
| EPS | — | — | 13.00 | 92.00 | 192.00 |
| Gross Margin | 22.1% | 22.1% | 18.8% | 33.4% | 47.1% |
| Operating Margin | 0.5% | 0.5% | 0.4% | 12.3% | 28.4% |
| Net Margin | -1.8% | -1.8% | 1.8% | 11.5% | 29.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.13 | 0.13 | 0.04 |
| Current Ratio | 5.38 | 5.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.84B | $-3.84B | $5.59B | $66.0M | $4.68B |
| Returns | |||||
| ROE | -0.3% | -0.3% | 0.3% | 2.1% | 4.8% |
| Valuation | |||||
| P/E | — | — | 45.77 | 9.70 | 6.28 |
| EV/EBITDA | -20.45 | -20.45 | -15.34 | -6.87 | -4.43 |
| P/B | 0.12 | 0.12 | 0.13 | 0.21 | 0.30 |
| Growth & Yield | |||||
| Revenue Growth | 0.0% | 0.0% | -6.0% | 19.5% | — |
| EPS Growth | — | — | -85.9% | -52.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-33.2%
Start / end P/E
n/dx → n/dx
EPS bridge
13.00 → n/d
Residual
-33.2%
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.