Industrials / Electrical Equipment & PartsTaipei Exchange
$33.50
+1.25 (+3.88%)
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 $236.0M · quality 62.0/100
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
52/100
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
$3.7B
P/E
58.8x
↑EV/EBITDA
10.3x
↑ROE
4.2%
↓Gross Margin
30.9%
↑Debt/Equity
0.71
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.8%
FCF CAGR
-17.1%
FCF margin
10.1%
FCF / Net income
3.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.33B · net income $62.8M · FCF $236.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.33B | $2.33B | $2.48B | $2.40B | $2.79B |
| Net Income | $62.8M | $62.8M | $88.9M | $132.7M | $227.8M |
| EBITDA | $311.0M | $311.0M | $363.5M | $363.0M | $447.2M |
| EPS | — | — | 0.81 | 1.21 | 2.08 |
| Gross Margin | 30.9% | 30.9% | 30.0% | 30.2% | 27.6% |
| Operating Margin | 5.8% | 5.8% | 5.5% | 3.7% | 6.6% |
| Net Margin | 2.7% | 2.7% | 3.6% | 5.5% | 8.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.71 | 0.71 | 0.75 | 0.72 | 0.56 |
| Current Ratio | 1.61 | 1.61 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $236.0M | $236.0M | $63.3M | $510.4M | $414.0M |
| Returns | |||||
| ROE | 4.2% | 4.2% | 5.8% | 9.0% | 14.7% |
| Valuation | |||||
| P/E | 58.77 | 58.77 | 33.27 | 27.85 | 11.92 |
| EV/EBITDA | 10.25 | 10.25 | 7.05 | 8.99 | 5.41 |
| P/B | 2.46 | 2.46 | 1.94 | 2.51 | 1.75 |
| Growth & Yield | |||||
| Revenue Growth | -5.8% | -5.8% | 3.4% | -14.1% | — |
| EPS Growth | — | — | -33.1% | -41.8% | — |
| Dividend Yield | 2.8% | 2.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+66.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.81 → n/d
Residual
+63.6%
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.