Industrials / Engineering & ConstructionTaiwan
$173.50
+7.00 (+4.20%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.7B · quality 55.0/100
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
47/100
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
$53.9B
P/E
16.2x
↓EV/EBITDA
11.6x
↑ROE
36.8%
↑Gross Margin
17.4%
↓Debt/Equity
0.79
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.6%
FCF CAGR
+16.7%
FCF margin
4.4%
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $31.48B · net income $3.34B · FCF $1.39B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $31.48B | $31.48B | $26.24B | $22.50B | $24.58B |
| Net Income | $3.34B | $3.34B | $2.77B | $1.90B | $2.06B |
| EBITDA | $5.11B | $5.11B | $4.26B | $3.05B | $3.07B |
| EPS | — | — | 8.92 | 6.12 | 6.63 |
| Gross Margin | 17.4% | 17.4% | 17.8% | 15.4% | 13.8% |
| Operating Margin | 13.6% | 13.6% | 13.5% | 10.9% | 9.9% |
| Net Margin | 10.6% | 10.6% | 10.6% | 8.5% | 8.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.79 | 0.79 | 0.81 | 1.11 | 1.33 |
| Current Ratio | 1.35 | 1.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.39B | $1.39B | $4.29B | $1.71B | $878.1M |
| Returns | |||||
| ROE | 36.8% | 36.8% | 31.5% | 29.4% | 31.5% |
| Valuation | |||||
| P/E | 16.15 | 16.15 | 14.15 | 11.68 | 11.10 |
| EV/EBITDA | 11.64 | 11.64 | 10.28 | 9.34 | 9.49 |
| P/B | 5.95 | 5.95 | 4.46 | 3.43 | 3.50 |
| Growth & Yield | |||||
| Revenue Growth | 20.0% | 20.0% | 16.6% | -8.5% | — |
| EPS Growth | — | — | 45.8% | -7.7% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+17.3%
Start / end P/E
n/dx → n/dx
EPS bridge
8.92 → n/d
Residual
+13.5%
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.