Technology / Electronic ComponentsTaipei Exchange
$192.00
-1.50 (-0.78%)
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 $873.4M · quality 81.0/100
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
76/100
B
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
$17.3B
P/E
15.1x
↓EV/EBITDA
9.8x
↓ROE
24.4%
↑Gross Margin
49.9%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+16.7%
FCF CAGR
+12.6%
FCF margin
25.1%
FCF / Net income
0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.15B · net income $1.14B · FCF $1.04B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.15B | $4.15B | $3.47B | $3.00B | $2.61B |
| Net Income | $1.14B | $1.14B | $1.01B | $728.7M | $610.7M |
| EBITDA | $1.57B | $1.57B | $1.41B | $1.06B | $891.4M |
| EPS | — | — | 11.25 | 8.11 | 6.80 |
| Gross Margin | 49.9% | 49.9% | 50.0% | 46.7% | 39.3% |
| Operating Margin | 31.4% | 31.4% | 30.6% | 27.5% | 20.7% |
| Net Margin | 27.6% | 27.6% | 29.2% | 24.3% | 23.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Current Ratio | 3.09 | 3.09 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.04B | $1.04B | $873.4M | $544.2M | $730.2M |
| Returns | |||||
| ROE | 24.4% | 24.4% | 21.8% | 17.0% | 15.8% |
| Valuation | |||||
| P/E | 15.13 | 15.13 | 13.69 | 21.58 | 11.74 |
| EV/EBITDA | 9.80 | 9.80 | 8.68 | 13.59 | 6.63 |
| P/B | 3.70 | 3.70 | 2.99 | 3.66 | 1.85 |
| Growth & Yield | |||||
| Revenue Growth | 19.4% | 19.4% | 15.6% | 15.2% | — |
| EPS Growth | — | — | 38.7% | 19.3% | — |
| Dividend Yield | 4.6% | 4.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+28.0%
Start / end P/E
n/dx → n/dx
EPS bridge
11.25 → n/d
Residual
+23.5%
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.