Technology / Electronic ComponentsHKSE
$133.50
+10.90 (+8.89%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-67.7M · 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
32/100
D
Piotroski
1/9
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
$16.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
42.8%
↑Gross Margin
23.6%
↓Debt/Equity
-0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+46.0%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $666.6M · net income $-676.4M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $666.6M | $666.6M | $577.6M | $549.4M | $214.1M |
| Net Income | $-676.4M | $-676.4M | $-143.3M | $-181.9M | $-252.4M |
| EBITDA | $-663.0M | $-663.0M | $-101.8M | $-152.7M | $-240.1M |
| EPS | -5.48 | -5.48 | -1.16 | -1.47 | -2.05 |
| Gross Margin | 23.6% | 23.6% | 27.3% | 25.6% | 22.6% |
| Operating Margin | -8.1% | -8.1% | 0.2% | 0.9% | -36.2% |
| Net Margin | -101.5% | -101.5% | -24.8% | -33.1% | -117.9% |
| Balance Sheet | |||||
| Debt/Equity | -0.09 | -0.09 | -0.14 | -0.08 | -0.13 |
| Current Ratio | 0.26 | 0.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | — | — | $7.5M | $-142.9M | $-168.3M |
| Returns | |||||
| ROE | 42.8% | 42.8% | 15.8% | 28.0% | 52.1% |
| Growth & Yield | |||||
| Revenue Growth | 15.4% | 15.4% | 5.1% | 156.6% | — |
| EPS Growth | -372.1% | -372.1% | 21.2% | 27.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+378.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.16 → -5.48
Residual
+378.8%
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.