Real Estate / Real Estate ServicesTaiwan
$13.00
+0.15 (+1.17%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 29.0/100
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
26/100
D
Piotroski
2/9
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
$4.6B
P/E
22.4x
↑EV/EBITDA
29.3x
↑ROE
3.2%
↓Gross Margin
32.2%
↓Debt/Equity
0.69
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-21.0%
FCF CAGR
—
FCF margin
-115.9%
FCF / Net income
-8.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.43B · net income $203.4M · FCF $-1.66B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.43B | $1.43B | $4.68B | $4.24B | $2.91B |
| Net Income | $203.4M | $203.4M | $679.5M | $683.7M | $200.2M |
| EBITDA | $273.6M | $273.6M | $945.4M | $789.9M | $247.6M |
| EPS | — | — | 1.92 | 1.93 | 0.57 |
| Gross Margin | 32.2% | 32.2% | 31.4% | 29.2% | 19.6% |
| Operating Margin | 12.8% | 12.8% | 19.7% | 17.6% | 6.4% |
| Net Margin | 14.2% | 14.2% | 14.5% | 16.1% | 6.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.69 | 0.69 | 0.54 | 0.69 | 0.93 |
| Current Ratio | 1.78 | 1.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.66B | $-1.66B | $1.65B | $1.74B | $-661.5M |
| Returns | |||||
| ROE | 3.2% | 3.2% | 10.6% | 11.4% | 3.7% |
| Valuation | |||||
| P/E | 22.41 | 22.41 | 8.91 | 9.92 | 20.79 |
| EV/EBITDA | 29.32 | 29.32 | 8.04 | 12.40 | 35.22 |
| P/B | 0.72 | 0.72 | 0.94 | 1.13 | 0.77 |
| Growth & Yield | |||||
| Revenue Growth | -69.4% | -69.4% | 10.3% | 45.9% | — |
| EPS Growth | — | — | -0.5% | 238.6% | — |
| Dividend Yield | 5.8% | 5.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-10.6%
Start / end P/E
n/dx → n/dx
EPS bridge
1.92 → n/d
Residual
-16.4%
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.