Technology / SolarHKSE
$0.23
-0.00 (-0.43%)
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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-83.2M · quality 29.7/100
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
23/100
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
$590M
P/E
23.4x
↑EV/EBITDA
10.3x
↓ROE
0.7%
↓Gross Margin
17.0%
↓Debt/Equity
2.10
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.6%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
-2.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.93B · net income $28.1M · FCF $-83.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.93B | $3.93B | $4.48B | $4.36B | $5.15B |
| Net Income | $28.1M | $28.1M | $-55.1M | $-22.7M | $43.4M |
| EBITDA | $898.7M | $898.7M | $849.3M | $883.9M | $835.3M |
| EPS | — | — | -0.02 | -0.01 | 0.02 |
| Gross Margin | 17.0% | 17.0% | 16.8% | 22.8% | 21.9% |
| Operating Margin | 7.9% | 7.9% | 9.4% | 14.7% | 13.2% |
| Net Margin | 0.7% | 0.7% | -1.2% | -0.5% | 0.8% |
| Balance Sheet | |||||
| Debt/Equity | 2.10 | 2.10 | 1.82 | 2.10 | 1.85 |
| Current Ratio | 1.28 | 1.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-83.2M | $-83.2M | $-72.8M | $-554.5M | $-337.0M |
| Returns | |||||
| ROE | 0.7% | 0.7% | -1.3% | -0.5% | 1.0% |
| Valuation | |||||
| P/E | 23.40 | 23.40 | — | — | 62.94 |
| EV/EBITDA | 10.28 | 10.28 | 9.04 | 9.16 | 12.28 |
| P/B | 0.14 | 0.14 | 0.19 | 0.21 | 0.62 |
| Growth & Yield | |||||
| Revenue Growth | -12.5% | -12.5% | 2.8% | -15.3% | — |
| EPS Growth | — | — | -144.4% | -152.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-19.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → n/d
Residual
-19.3%
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.