Industrials / Engineering & ConstructionTaiwan
$90.00
+0.00 (+0.00%)
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 $283.1M · quality 79.0/100
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
54/100
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
$4.7B
P/E
14.8x
↓EV/EBITDA
10.1x
↑ROE
14.6%
↑Gross Margin
14.1%
↓Debt/Equity
0.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+46.1%
FCF CAGR
+56.9%
FCF margin
16.7%
FCF / Net income
1.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.64B · net income $336.0M · FCF $607.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.64B | $3.64B | $2.34B | $1.95B | $1.17B |
| Net Income | $336.0M | $336.0M | $154.6M | $142.0M | $3.7M |
| EBITDA | $433.7M | $433.7M | $225.6M | $196.1M | $71.5M |
| EPS | — | — | 3.30 | 4.26 | 0.14 |
| Gross Margin | 14.1% | 14.1% | 12.3% | 13.0% | 9.3% |
| Operating Margin | 10.3% | 10.3% | 6.5% | 6.6% | -0.6% |
| Net Margin | 9.2% | 9.2% | 6.6% | 7.3% | 0.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.49 | 0.49 | 0.32 | 0.53 | 1.52 |
| Current Ratio | 2.12 | 2.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $607.8M | $607.8M | $283.1M | $191.6M | $157.4M |
| Returns | |||||
| ROE | 14.6% | 14.6% | 7.6% | 10.0% | 0.5% |
| Valuation | |||||
| P/E | 14.80 | 14.80 | 19.79 | 13.85 | 159.18 |
| EV/EBITDA | 10.15 | 10.15 | 12.90 | 9.81 | 21.29 |
| P/B | 2.06 | 2.06 | 1.51 | 1.38 | 0.77 |
| Growth & Yield | |||||
| Revenue Growth | 56.0% | 56.0% | 19.9% | 66.6% | — |
| EPS Growth | — | — | -22.5% | 2867.6% | — |
| Dividend Yield | 3.3% | 3.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-11.8%
Start / end P/E
n/dx → n/dx
EPS bridge
3.30 → n/d
Residual
-15.1%
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.