Real Estate / Real Estate ServicesTaiwan
$10.30
-0.05 (-0.48%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
23/100
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
$3.7B
P/E
N/A
•EV/EBITDA
6.1x
↓ROE
-4.1%
↓Gross Margin
39.0%
↓Debt/Equity
1.92
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+23.6%
FCF CAGR
—
FCF margin
-11.9%
FCF / Net income
3.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.40B · net income $-170.6M · FCF $-525.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.40B | $4.40B | $1.49B | $845.9M | $2.33B |
| Net Income | $-170.6M | $-170.6M | $-204.6M | $-144.8M | $140.1M |
| EBITDA | $1.40B | $1.40B | $655.4M | $23.7M | $194.6M |
| EPS | — | — | -0.75 | -0.66 | 0.63 |
| Gross Margin | 39.0% | 39.0% | 32.3% | 17.2% | 25.2% |
| Operating Margin | 7.3% | 7.3% | -6.9% | -21.2% | 7.3% |
| Net Margin | -3.9% | -3.9% | -13.7% | -17.1% | 6.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.92 | 1.92 | 2.16 | 1.74 | 1.92 |
| Current Ratio | 1.69 | 1.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-525.8M | $-525.8M | $-2.52B | $-847.3M | $-699.2M |
| Returns | |||||
| ROE | -4.1% | -4.1% | -6.2% | -5.0% | 5.4% |
| Valuation | |||||
| P/E | — | — | — | — | 18.32 |
| EV/EBITDA | 6.05 | 6.05 | 14.86 | 300.87 | 35.36 |
| P/B | 0.82 | 0.82 | 1.28 | 0.96 | 1.04 |
| Growth & Yield | |||||
| Revenue Growth | 195.3% | 195.3% | 76.3% | -63.7% | — |
| EPS Growth | — | — | -13.2% | -204.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-32.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.75 → n/d
Residual
-32.7%
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.