Consumer Cyclical / Auto PartsTaiwan
$55.10
+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 $42.0M · quality 46.3/100
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
58/100
C
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
$2.6B
P/E
10.4x
↓EV/EBITDA
6.5x
↓ROE
14.9%
↑Gross Margin
30.7%
↑Debt/Equity
0.26
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.3%
FCF CAGR
—
FCF margin
2.0%
FCF / Net income
0.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.07B · net income $247.6M · FCF $42.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.07B | $2.07B | $2.08B | $1.93B | $1.25B |
| Net Income | $247.6M | $247.6M | $269.8M | $138.1M | $111.2M |
| EBITDA | $367.3M | $367.3M | $416.4M | $236.5M | $176.5M |
| EPS | — | — | 6.39 | 3.28 | 2.64 |
| Gross Margin | 30.7% | 30.7% | 32.8% | 21.9% | 22.0% |
| Operating Margin | 15.0% | 15.0% | 16.0% | 7.5% | 5.5% |
| Net Margin | 12.0% | 12.0% | 13.0% | 7.2% | 8.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.26 | 0.26 | 0.40 | 0.43 | 0.42 |
| Current Ratio | 1.78 | 1.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $42.0M | $42.0M | $274.9M | $7.3M | $-42.8M |
| Returns | |||||
| ROE | 14.9% | 14.9% | 21.9% | 14.3% | 12.7% |
| Valuation | |||||
| P/E | 10.38 | 10.38 | — | — | — |
| EV/EBITDA | 6.53 | 6.53 | — | — | — |
| P/B | 1.58 | 1.58 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -0.5% | -0.5% | 7.7% | 54.5% | — |
| EPS Growth | — | — | 94.8% | 24.2% | — |
| Dividend Yield | 5.1% | 5.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+15.2%
Start / end P/E
n/dx → n/dx
EPS bridge
6.39 → n/d
Residual
+10.2%
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.