Technology / Communication EquipmentHKSE
$0.52
+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 18%
FCF escenarios
weak_data · normalized FCF $-68.1M · quality 45.7/100
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
45/100
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
$846M
P/E
26.0x
↑EV/EBITDA
14.3x
↑ROE
3.6%
↓Gross Margin
22.4%
↓Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.9%
FCF CAGR
—
FCF margin
12.4%
FCF / Net income
1.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $464.2M · net income $30.4M · FCF $57.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $464.2M | $464.2M | $538.1M | $522.3M | $633.7M |
| Net Income | $30.4M | $30.4M | $39.9M | $5.2M | $-8.1M |
| EBITDA | $53.3M | $53.3M | $57.8M | $12.1M | $14.5M |
| EPS | — | — | 0.03 | 0.00 | -0.01 |
| Gross Margin | 22.4% | 22.4% | 18.3% | 13.5% | 9.1% |
| Operating Margin | 4.1% | 4.1% | 5.1% | -1.3% | -5.6% |
| Net Margin | 6.5% | 6.5% | 7.4% | 1.0% | -1.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.44 | 0.40 | 0.38 |
| Current Ratio | 2.26 | 2.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $57.3M | $57.3M | $-70.7M | $-68.1M | $-15.2M |
| Returns | |||||
| ROE | 3.6% | 3.6% | 4.9% | 0.7% | -1.0% |
| Valuation | |||||
| P/E | 26.00 | 26.00 | 3.60 | 30.33 | — |
| EV/EBITDA | 14.32 | 14.32 | 5.29 | 17.36 | 16.60 |
| P/B | 1.00 | 1.00 | 0.18 | 0.19 | 0.22 |
| Growth & Yield | |||||
| Revenue Growth | -13.7% | -13.7% | 3.0% | -17.6% | — |
| EPS Growth | — | — | 733.3% | 130.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+504.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
+504.7%
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.