Real Estate / Real Estate ServicesTaiwan
$28.65
+0.00 (+0.00%)
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 27.0/100
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
32/100
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
$5.8B
P/E
11.9x
↑EV/EBITDA
11.3x
↓ROE
5.9%
↑Gross Margin
54.5%
↑Debt/Equity
0.53
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.9%
FCF CAGR
-16.9%
FCF margin
19.6%
FCF / Net income
0.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $926.7M · net income $489.3M · FCF $182.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $926.7M | $926.7M | $845.8M | $863.7M | $801.9M |
| Net Income | $489.3M | $489.3M | $661.3M | $573.8M | $407.5M |
| EBITDA | $846.9M | $846.9M | $877.9M | $846.4M | $638.7M |
| EPS | — | — | 3.24 | 2.81 | 2.00 |
| Gross Margin | 54.5% | 54.5% | 58.9% | 62.3% | 60.6% |
| Operating Margin | 44.2% | 44.2% | 44.9% | 51.5% | 51.9% |
| Net Margin | 52.8% | 52.8% | 78.2% | 66.4% | 50.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.53 | 0.53 | 0.53 | 0.56 | 0.62 |
| Current Ratio | 1.84 | 1.84 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $182.0M | $182.0M | $311.5M | $350.6M | $317.3M |
| Returns | |||||
| ROE | 5.9% | 5.9% | 8.0% | 7.5% | 5.7% |
| Valuation | |||||
| P/E | 11.94 | 11.94 | 10.35 | 11.32 | 12.82 |
| EV/EBITDA | 11.30 | 11.30 | 12.04 | 11.81 | 13.77 |
| P/B | 0.70 | 0.70 | 0.82 | 0.85 | 0.74 |
| Growth & Yield | |||||
| Revenue Growth | 9.6% | 9.6% | -2.1% | 7.7% | — |
| EPS Growth | — | — | 15.3% | 40.5% | — |
| Dividend Yield | 6.5% | 6.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-5.9%
Start / end P/E
n/dx → n/dx
EPS bridge
3.24 → n/d
Residual
-12.3%
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.