Consumer Defensive / Household & Personal ProductsKOSDAQ
$9020.00
-340.00 (-3.59%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $15.7B · quality 74.0/100
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
47/100
C
Piotroski
6/9
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
$179.2B
P/E
N/A
•EV/EBITDA
4.0x
↓ROE
15.1%
↑Gross Margin
27.7%
↑Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.7%
FCF CAGR
+43.2%
FCF margin
7.2%
FCF / Net income
0.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $216.79B · net income $24.81B · FCF $15.65B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $216.79B | $216.79B | $182.22B | $206.78B | $151.51B |
| Net Income | $24.81B | $24.81B | $19.63B | $20.74B | $7.27B |
| EBITDA | $42.14B | $42.14B | $31.77B | $33.81B | $13.68B |
| EPS | — | — | 982.00 | 1044.00 | 362.00 |
| Gross Margin | 27.7% | 27.7% | 21.2% | 23.1% | 17.1% |
| Operating Margin | 17.2% | 17.2% | 10.3% | 14.0% | 6.5% |
| Net Margin | 11.4% | 11.4% | 10.8% | 10.0% | 4.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.21 | 0.11 | 0.27 |
| Current Ratio | 3.66 | 3.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $15.65B | $15.65B | $8.48B | $18.04B | $5.34B |
| Returns | |||||
| ROE | 15.1% | 15.1% | 13.6% | 18.1% | 7.8% |
| Valuation | |||||
| P/E | — | — | 7.15 | 13.82 | 14.17 |
| EV/EBITDA | 4.01 | 4.01 | 4.49 | 8.53 | 8.55 |
| P/B | 1.09 | 1.09 | 0.98 | 2.49 | 1.11 |
| Growth & Yield | |||||
| Revenue Growth | 19.0% | 19.0% | -11.9% | 36.5% | — |
| EPS Growth | — | — | -5.9% | 188.4% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-5.0%
Start / end P/E
n/dx → n/dx
EPS bridge
982.00 → n/d
Residual
-7.2%
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.