Industrials / Pollution & Treatment ControlsTaiwan
$50.00
+0.60 (+1.21%)
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 $895.9M · quality 51.3/100
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
45/100
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
$6.2B
P/E
12.5x
↓EV/EBITDA
6.7x
↓ROE
13.0%
↑Gross Margin
9.4%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.7%
FCF CAGR
—
FCF margin
7.9%
FCF / Net income
1.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.37B · net income $495.3M · FCF $895.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.37B | $11.37B | $10.86B | $9.76B | $8.84B |
| Net Income | $495.3M | $495.3M | $501.9M | $556.9M | $520.5M |
| EBITDA | $701.9M | $701.9M | $706.1M | $752.2M | $672.5M |
| EPS | — | — | 4.04 | 4.48 | 4.18 |
| Gross Margin | 9.4% | 9.4% | 9.3% | 10.0% | 9.2% |
| Operating Margin | 4.1% | 4.1% | 4.4% | 4.8% | 3.8% |
| Net Margin | 4.4% | 4.4% | 4.6% | 5.7% | 5.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.03 | 0.05 | 0.03 |
| Current Ratio | 1.57 | 1.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $895.9M | $895.9M | $964.9M | $-624.2M | $-146.5M |
| Returns | |||||
| ROE | 13.0% | 13.0% | 13.4% | 15.2% | 14.8% |
| Valuation | |||||
| P/E | 12.53 | 12.53 | 14.85 | 12.32 | 10.30 |
| EV/EBITDA | 6.72 | 6.72 | 9.02 | 8.63 | 6.38 |
| P/B | 1.62 | 1.62 | 1.99 | 1.87 | 1.53 |
| Growth & Yield | |||||
| Revenue Growth | 4.7% | 4.7% | 11.3% | 10.3% | — |
| EPS Growth | — | — | -9.8% | 7.2% | — |
| Dividend Yield | 6.0% | 6.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-5.5%
Start / end P/E
n/dx → n/dx
EPS bridge
4.04 → n/d
Residual
-11.5%
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.