Real Estate / Real Estate ServicesTaiwan
$12.35
+0.05 (+0.41%)
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 0.0/100
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
16/100
F
Piotroski
0/9
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
$2.8B
P/E
N/A
•EV/EBITDA
180.6x
↑ROE
-4.6%
↓Gross Margin
30.6%
↓Debt/Equity
1.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.3%
FCF CAGR
—
FCF margin
-803.9%
FCF / Net income
11.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $264.4M · net income $-180.0M · FCF $-2.13B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $264.4M | $264.4M | $1.42B | $223.5M | $202.6M |
| Net Income | $-180.0M | $-180.0M | $47.3M | $-245.6M | $-150.9M |
| EBITDA | $46.7M | $46.7M | $300.6M | $-14.1M | $-1.8M |
| EPS | — | — | 0.21 | -1.09 | -0.67 |
| Gross Margin | 30.6% | 30.6% | 31.0% | 33.6% | 36.5% |
| Operating Margin | -36.9% | -36.9% | 13.6% | -36.7% | -39.0% |
| Net Margin | -68.1% | -68.1% | 3.3% | -109.9% | -74.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.62 | 1.62 | 1.07 | 0.97 | 0.74 |
| Current Ratio | 1.21 | 1.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.13B | $-2.13B | $-79.5M | $-1.17B | $-886.7M |
| Returns | |||||
| ROE | -4.6% | -4.6% | 1.1% | -6.1% | -3.6% |
| Valuation | |||||
| P/E | — | — | 76.67 | — | — |
| EV/EBITDA | 180.57 | 180.57 | 23.37 | — | — |
| P/B | 0.71 | 0.71 | 0.85 | 1.01 | 0.77 |
| Growth & Yield | |||||
| Revenue Growth | -81.4% | -81.4% | 536.6% | 10.3% | — |
| EPS Growth | — | — | 119.3% | -62.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-16.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.21 → n/d
Residual
-16.6%
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.