Technology / Electronic ComponentsTaiwan
$32.40
+0.00 (+0.00%)
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 $225.5M · quality 76.7/100
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
51/100
C
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
$5.6B
P/E
30.0x
↑EV/EBITDA
15.6x
↑ROE
6.5%
↑Gross Margin
29.1%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.9%
FCF CAGR
+28.2%
FCF margin
19.7%
FCF / Net income
1.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.14B · net income $188.6M · FCF $225.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.14B | $1.14B | $1.18B | $1.13B | $1.51B |
| Net Income | $188.6M | $188.6M | $188.7M | $181.5M | $200.4M |
| EBITDA | $310.3M | $310.3M | $291.9M | $288.9M | $280.5M |
| EPS | — | — | 1.08 | 1.04 | 1.15 |
| Gross Margin | 29.1% | 29.1% | 28.1% | 27.1% | 24.2% |
| Operating Margin | 8.4% | 8.4% | 8.3% | 5.9% | 7.8% |
| Net Margin | 16.5% | 16.5% | 16.0% | 16.0% | 13.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 |
| Current Ratio | 4.50 | 4.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $225.5M | $225.5M | $232.4M | $162.9M | $107.0M |
| Returns | |||||
| ROE | 6.5% | 6.5% | 6.4% | 6.2% | 7.0% |
| Valuation | |||||
| P/E | 30.00 | 30.00 | 22.08 | 17.60 | 13.30 |
| EV/EBITDA | 15.58 | 15.58 | 11.99 | 9.28 | 6.81 |
| P/B | 1.92 | 1.92 | 1.40 | 1.08 | 0.93 |
| Growth & Yield | |||||
| Revenue Growth | -3.0% | -3.0% | 4.0% | -24.9% | — |
| EPS Growth | — | — | 3.8% | -9.6% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+77.6%
Start / end P/E
n/dx → n/dx
EPS bridge
1.08 → n/d
Residual
+74.2%
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.