Industrials / Staffing & Employment ServicesTaiwan
$220.50
-1.00 (-0.45%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $693.8M · quality 85.3/100
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
51/100
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
$7.3B
P/E
15.1x
↓EV/EBITDA
9.8x
↓ROE
28.5%
↑Gross Margin
86.1%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.1%
FCF CAGR
+1.8%
FCF margin
28.9%
FCF / Net income
1.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.67B · net income $488.0M · FCF $772.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.67B | $2.67B | $2.50B | $2.33B | $2.18B |
| Net Income | $488.0M | $488.0M | $469.4M | $451.6M | $445.3M |
| EBITDA | $705.5M | $705.5M | $668.9M | $628.8M | $593.9M |
| EPS | — | — | 14.03 | 13.49 | 13.31 |
| Gross Margin | 86.1% | 86.1% | 87.2% | 86.9% | 89.5% |
| Operating Margin | 20.0% | 20.0% | 21.9% | 22.2% | 23.1% |
| Net Margin | 18.2% | 18.2% | 18.8% | 19.4% | 20.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.09 | 0.09 | 0.06 |
| Current Ratio | 1.46 | 1.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $772.9M | $772.9M | $693.8M | $579.4M | $733.6M |
| Returns | |||||
| ROE | 28.5% | 28.5% | 27.8% | 27.2% | 26.9% |
| Valuation | |||||
| P/E | 15.13 | 15.13 | 15.68 | 15.75 | 15.51 |
| EV/EBITDA | 9.83 | 9.83 | 9.34 | 9.41 | 9.55 |
| P/B | 4.28 | 4.28 | 4.37 | 4.29 | 4.18 |
| Growth & Yield | |||||
| Revenue Growth | 7.0% | 7.0% | 7.3% | 6.9% | — |
| EPS Growth | — | — | 4.0% | 1.4% | — |
| Dividend Yield | 6.6% | 6.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+0.9%
Start / end P/E
n/dx → n/dx
EPS bridge
14.03 → n/d
Residual
-5.8%
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.