Technology / Information Technology ServicesHKSE
$0.28
+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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $180.6M · quality 48.7/100
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
47/100
C
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
$587M
P/E
4.7x
↓EV/EBITDA
0.5x
↓ROE
4.6%
↓Gross Margin
33.4%
↑Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.7%
FCF CAGR
—
FCF margin
11.0%
FCF / Net income
1.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.78B · net income $134.0M · FCF $196.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.78B | $1.78B | $1.66B | $1.64B | $1.64B |
| Net Income | $134.0M | $134.0M | $167.6M | $174.3M | $179.3M |
| EBITDA | $257.9M | $257.9M | $277.4M | $300.9M | $307.3M |
| EPS | 0.06 | 0.06 | 0.08 | 0.08 | 0.09 |
| Gross Margin | 33.4% | 33.4% | 37.4% | 36.1% | 35.8% |
| Operating Margin | 10.3% | 10.3% | 12.9% | 11.2% | 10.3% |
| Net Margin | 7.5% | 7.5% | 10.1% | 10.6% | 10.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.15 | 0.14 | 0.16 |
| Current Ratio | 2.02 | 2.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $196.0M | $196.0M | $180.6M | $-36.0M | $-194.8M |
| Returns | |||||
| ROE | 4.6% | 4.6% | 6.0% | 6.4% | 7.0% |
| Valuation | |||||
| P/E | 4.67 | 4.67 | 3.31 | 3.01 | 3.71 |
| EV/EBITDA | 0.54 | 0.54 | 0.91 | 1.08 | 1.36 |
| P/B | 0.20 | 0.20 | 0.20 | 0.19 | 0.26 |
| Growth & Yield | |||||
| Revenue Growth | 7.2% | 7.2% | 1.2% | -0.1% | — |
| EPS Growth | -20.0% | -20.0% | -3.6% | -2.4% | — |
| Dividend Yield | 7.1% | 7.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-27.1%
EPS terminal req.
$0.02
Spread vs growth
7.1%
5Y implied EPS CAGR
-14.0%
EPS terminal req.
$0.03
Spread vs growth
-6.0%
10Y implied EPS CAGR
-2.8%
EPS terminal req.
$0.05
Spread vs growth
-17.2%
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
+5.4%
Start / end P/E
3.6x → 4.4x
EPS bridge
0.08 → 0.06
Residual
-4.6%
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.