Technology / Computer HardwareHKSE
$23.96
+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 $-177.4M · 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
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
$8.4B
P/E
479.2x
↑EV/EBITDA
26.5x
↑ROE
1.8%
↓Gross Margin
10.4%
↓Debt/Equity
1.15
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.9%
FCF CAGR
+127.4%
FCF margin
7.0%
FCF / Net income
12.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.39B · net income $13.5M · FCF $166.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.39B | $2.39B | $2.37B | $1.79B | $1.66B |
| Net Income | $13.5M | $13.5M | $-57.0M | $-131.3M | $99.9M |
| EBITDA | $334.9M | $334.9M | $265.4M | $183.5M | $374.8M |
| EPS | — | — | -0.19 | -0.43 | -0.38 |
| Gross Margin | 10.4% | 10.4% | 8.3% | 8.2% | 12.0% |
| Operating Margin | 0.8% | 0.8% | -2.3% | -5.8% | -1.8% |
| Net Margin | 0.6% | 0.6% | -2.4% | -7.3% | 6.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.15 | 1.15 | 1.15 | 0.96 | 0.70 |
| Current Ratio | 1.33 | 1.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $166.9M | $166.9M | $-247.2M | $-177.4M | $14.2M |
| Returns | |||||
| ROE | 1.8% | 1.8% | -8.0% | -17.8% | 12.4% |
| Valuation | |||||
| P/E | 479.20 | 479.20 | — | — | — |
| EV/EBITDA | 26.47 | 26.47 | 6.31 | 13.49 | 9.90 |
| P/B | 11.35 | 11.35 | 1.58 | 2.93 | 4.09 |
| Growth & Yield | |||||
| Revenue Growth | 0.8% | 0.8% | 32.3% | 7.8% | — |
| EPS Growth | — | — | 55.8% | -13.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+974.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.19 → n/d
Residual
+974.4%
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.