Technology / Information Technology ServicesShenzhen
$31.58
+1.08 (+3.54%)
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 16%
FCF escenarios
weak_data · normalized FCF $-230.6M · quality 34.3/100
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
13/100
F
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
$3.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3.0%
↓Gross Margin
20.2%
↓Debt/Equity
0.75
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.0%
FCF CAGR
—
FCF margin
-21.8%
FCF / Net income
6.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.06B · net income $-36.0M · FCF $-230.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.06B | $1.06B | $1.21B | $1.07B | $915.0M |
| Net Income | $-36.0M | $-36.0M | $61.9M | $81.0M | $78.2M |
| EBITDA | $-4.0M | $-4.0M | $95.4M | $114.6M | $117.2M |
| EPS | -0.37 | -0.37 | 0.63 | 0.92 | 1.06 |
| Gross Margin | 20.2% | 20.2% | 22.1% | 23.8% | 23.3% |
| Operating Margin | 2.3% | 2.3% | 8.0% | 10.6% | 11.3% |
| Net Margin | -3.4% | -3.4% | 5.1% | 7.6% | 8.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.75 | 0.75 | 0.34 | 0.16 | 0.64 |
| Cash Flow | |||||
| Free Cash Flow | $-230.6M | $-230.6M | $-78.2M | $-243.2M | $82.6M |
| Returns | |||||
| ROE | -3.0% | -3.0% | 5.0% | 6.5% | 13.2% |
| Valuation | |||||
| P/E | — | — | 55.32 | 41.42 | — |
| EV/EBITDA | — | — | 36.04 | 27.62 | — |
| P/B | 2.59 | 2.59 | 2.77 | 2.71 | — |
| Growth & Yield | |||||
| Revenue Growth | -12.5% | -12.5% | 13.2% | 16.7% | — |
| EPS Growth | -158.6% | -158.6% | -31.6% | -13.2% | — |
| Dividend Yield | 1.6% | 1.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-15.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.63 → -0.37
Residual
-17.4%
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.