Industrials / Electrical Equipment & PartsTaipei Exchange
$59.60
+0.70 (+1.19%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.5B · quality 67.7/100
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
47/100
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
$13.6B
P/E
9.9x
↓EV/EBITDA
5.0x
↓ROE
18.8%
↑Gross Margin
25.7%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+15.6%
FCF CAGR
+12.6%
FCF margin
17.4%
FCF / Net income
1.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.01B · net income $1.38B · FCF $1.74B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.01B | $10.01B | $8.62B | $10.89B | $6.49B |
| Net Income | $1.38B | $1.38B | $1.28B | $1.54B | $710.6M |
| EBITDA | $2.02B | $2.02B | $1.89B | $2.23B | $1.09B |
| EPS | — | — | 5.56 | 6.72 | 3.08 |
| Gross Margin | 25.7% | 25.7% | 24.3% | 24.6% | 19.2% |
| Operating Margin | 16.9% | 16.9% | 14.4% | 16.8% | 8.9% |
| Net Margin | 13.8% | 13.8% | 14.8% | 14.2% | 11.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.19 | 0.31 |
| Current Ratio | 2.53 | 2.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.74B | $1.74B | $1.50B | $1.29B | $1.22B |
| Returns | |||||
| ROE | 18.8% | 18.8% | 18.3% | 23.4% | 12.6% |
| Valuation | |||||
| P/E | 9.93 | 9.93 | 12.27 | 12.17 | 9.25 |
| EV/EBITDA | 5.03 | 5.03 | 6.47 | 7.18 | 5.74 |
| P/B | 1.84 | 1.84 | 2.24 | 2.85 | 1.17 |
| Growth & Yield | |||||
| Revenue Growth | 16.2% | 16.2% | -20.9% | 67.9% | — |
| EPS Growth | — | — | -17.3% | 118.2% | — |
| Dividend Yield | 6.8% | 6.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-20.5%
Start / end P/E
n/dx → n/dx
EPS bridge
5.56 → n/d
Residual
-27.3%
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.