Real Estate / Real Estate ServicesTaiwan
$70.70
+0.80 (+1.14%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 79.0/100
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
29/100
D
Piotroski
1/9
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
$10.7B
P/E
10.3x
↓EV/EBITDA
17.6x
↑ROE
13.0%
↑Gross Margin
36.0%
↓Debt/Equity
3.84
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.0%
FCF CAGR
—
FCF margin
-14.7%
FCF / Net income
-0.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.35B · net income $1.09B · FCF $-1.08B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.35B | $7.35B | $10.16B | $7.75B | $5.09B |
| Net Income | $1.09B | $1.09B | $2.23B | $1.66B | $934.4M |
| EBITDA | $2.10B | $2.10B | $3.27B | $2.39B | $1.44B |
| EPS | — | — | 14.41 | 10.66 | 6.06 |
| Gross Margin | 36.0% | 36.0% | 36.8% | 34.6% | 44.8% |
| Operating Margin | 24.4% | 24.4% | 26.8% | 24.3% | 31.1% |
| Net Margin | 14.8% | 14.8% | 21.9% | 21.3% | 18.3% |
| Balance Sheet | |||||
| Debt/Equity | 3.84 | 3.84 | 3.08 | 2.52 | 2.92 |
| Current Ratio | 2.32 | 2.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.08B | $-1.08B | $-6.16B | $2.25B | $-1.27B |
| Returns | |||||
| ROE | 13.0% | 13.0% | 25.3% | 23.5% | 16.1% |
| Valuation | |||||
| P/E | 10.34 | 10.34 | 13.60 | 6.69 | 8.21 |
| EV/EBITDA | 17.56 | 17.56 | 15.60 | 9.67 | 14.34 |
| P/B | 1.29 | 1.29 | 3.37 | 1.53 | 1.30 |
| Growth & Yield | |||||
| Revenue Growth | -27.6% | -27.6% | 31.0% | 52.3% | — |
| EPS Growth | — | — | 35.2% | 76.0% | — |
| Dividend Yield | 12.9% | 12.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-31.7%
Start / end P/E
n/dx → n/dx
EPS bridge
14.41 → n/d
Residual
-44.5%
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.