Technology / SolarHKSE
$4.98
+0.03 (+0.61%)
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 $-4.3B · quality 45.3/100
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
16/100
F
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
$7.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3.8%
↓Gross Margin
9.3%
↓Debt/Equity
0.93
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-25.5%
FCF CAGR
—
FCF margin
-49.8%
FCF / Net income
6.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.25B · net income $-1.21B · FCF $-7.60B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.25B | $15.25B | $21.21B | $30.75B | $36.83B |
| Net Income | $-1.21B | $-1.21B | $-3.90B | $4.35B | $13.31B |
| EBITDA | $-265.0M | $-265.0M | $-3.21B | $9.25B | $17.70B |
| EPS | -0.84 | -0.84 | -2.73 | 3.04 | 9.31 |
| Gross Margin | 9.3% | 9.3% | 6.4% | 32.9% | 55.3% |
| Operating Margin | -4.1% | -4.1% | -4.2% | 27.2% | 49.4% |
| Net Margin | -7.9% | -7.9% | -18.4% | 14.1% | 36.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.93 | 0.93 | 0.92 | 0.82 | 0.84 |
| Current Ratio | 1.15 | 1.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.60B | $-7.60B | $-4.26B | $6.26B | $-1.72B |
| Returns | |||||
| ROE | -3.8% | -3.8% | -11.9% | 11.9% | 42.0% |
| Valuation | |||||
| P/E | — | — | — | 3.46 | 1.64 |
| EV/EBITDA | — | — | — | 3.58 | 2.55 |
| P/B | 0.23 | 0.23 | 0.31 | 0.41 | 0.69 |
| Growth & Yield | |||||
| Revenue Growth | -28.1% | -28.1% | -31.0% | -16.5% | — |
| EPS Growth | 69.1% | 69.1% | -189.9% | -67.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+13.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.73 → -0.84
Residual
+13.7%
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.