Technology / Information Technology ServicesTaiwan
$63.90
+2.90 (+4.75%)
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 $328.1M · quality 68.7/100
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
67/100
B
Piotroski
6/9
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
$6.4B
P/E
20.5x
↓EV/EBITDA
11.2x
↓ROE
13.9%
↑Gross Margin
25.2%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.7%
FCF CAGR
+26.2%
FCF margin
4.4%
FCF / Net income
1.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.43B · net income $311.8M · FCF $328.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.43B | $7.43B | $6.93B | $6.38B | $5.95B |
| Net Income | $311.8M | $311.8M | $306.4M | $278.3M | $250.7M |
| EBITDA | $518.2M | $518.2M | $503.6M | $457.9M | $424.8M |
| EPS | — | — | 3.06 | 2.78 | 2.50 |
| Gross Margin | 25.2% | 25.2% | 25.8% | 26.0% | 25.5% |
| Operating Margin | 4.7% | 4.7% | 4.6% | 4.6% | 4.4% |
| Net Margin | 4.2% | 4.2% | 4.4% | 4.4% | 4.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.11 | 0.14 | 0.11 |
| Current Ratio | 1.60 | 1.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $328.1M | $328.1M | $187.6M | $593.7M | $163.3M |
| Returns | |||||
| ROE | 13.9% | 13.9% | 14.1% | 13.2% | 12.2% |
| Valuation | |||||
| P/E | 20.55 | 20.55 | 18.95 | 19.82 | 10.24 |
| EV/EBITDA | 11.19 | 11.19 | 10.56 | 10.75 | 5.15 |
| P/B | 2.86 | 2.86 | 2.68 | 2.61 | 1.25 |
| Growth & Yield | |||||
| Revenue Growth | 7.2% | 7.2% | 8.6% | 7.3% | — |
| EPS Growth | — | — | 10.1% | 11.2% | — |
| Dividend Yield | 4.1% | 4.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+10.2%
Start / end P/E
n/dx → n/dx
EPS bridge
3.06 → n/d
Residual
+6.1%
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.