Technology / Electronic ComponentsHKSE
$0.59
+0.03 (+5.36%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-366.7M · quality 43.7/100
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
31/100
D
Piotroski
3/9
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
$1.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.3%
↓Gross Margin
16.9%
↓Debt/Equity
0.26
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.6%
FCF CAGR
—
FCF margin
-9.3%
FCF / Net income
2.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.03B · net income $-165.5M · FCF $-376.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.03B | $4.03B | $3.84B | $3.45B | $4.50B |
| Net Income | $-165.5M | $-165.5M | $-53.3M | $4.0M | $-119.9M |
| EBITDA | $-159.4M | $-159.4M | $134.5M | $300.1M | $37.5M |
| EPS | -0.05 | -0.05 | -0.02 | 0.00 | -0.04 |
| Gross Margin | 16.9% | 16.9% | — | — | — |
| Operating Margin | 2.3% | 2.3% | 5.0% | 2.9% | 7.9% |
| Net Margin | -4.1% | -4.1% | -1.4% | 0.1% | -2.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.26 | 0.26 | 0.23 | 0.20 | 0.21 |
| Current Ratio | 2.10 | 2.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-376.7M | $-376.7M | $-366.7M | $-187.5M | $374.7M |
| Returns | |||||
| ROE | -2.3% | -2.3% | -0.7% | 0.1% | -1.6% |
| Valuation | |||||
| P/E | — | — | — | 246.15 | — |
| EV/EBITDA | — | — | 11.71 | 3.30 | 32.40 |
| P/B | 0.25 | 0.25 | 0.16 | 0.13 | 0.17 |
| Growth & Yield | |||||
| Revenue Growth | 4.9% | 4.9% | 11.3% | -23.3% | — |
| EPS Growth | -210.4% | -210.4% | -1430.8% | 103.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+45.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.05
Residual
+45.7%
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.