Technology / Information Technology ServicesHKSE
$3.23
+0.07 (+2.22%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $308.3M · quality 60.0/100
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
43/100
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
$1.6B
P/E
11.1x
↓EV/EBITDA
4.3x
↓ROE
9.7%
↑Gross Margin
41.1%
↑Debt/Equity
1.80
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.0%
FCF CAGR
-19.7%
FCF margin
20.6%
FCF / Net income
2.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.50B · net income $130.1M · FCF $308.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.50B | $1.50B | $1.36B | $1.27B | $1.37B |
| Net Income | $130.1M | $130.1M | $64.7M | $-900.6M | $-611.6M |
| EBITDA | $822.1M | $822.1M | $682.8M | $-340.0M | $-80.0M |
| EPS | — | — | 0.11 | -2.27 | -1.07 |
| Gross Margin | 41.1% | 41.1% | 41.0% | 43.5% | 45.7% |
| Operating Margin | 21.1% | 21.1% | 15.7% | 14.3% | 20.4% |
| Net Margin | 8.7% | 8.7% | 4.8% | -70.9% | -44.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.80 | 1.80 | 1.72 | 1.56 | -0.91 |
| Current Ratio | 0.94 | 0.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $308.3M | $308.3M | $390.1M | $298.7M | $595.5M |
| Returns | |||||
| ROE | 9.7% | 9.7% | 5.2% | -73.1% | 32.0% |
| Valuation | |||||
| P/E | 11.14 | 11.14 | 15.64 | — | — |
| EV/EBITDA | 4.28 | 4.28 | 3.74 | — | — |
| P/B | 1.24 | 1.24 | 0.80 | 1.48 | — |
| Growth & Yield | |||||
| Revenue Growth | 10.6% | 10.6% | 6.8% | -7.4% | — |
| EPS Growth | — | — | 104.8% | -113.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+74.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → n/d
Residual
+74.6%
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.