Technology / Electronic ComponentsTaipei Exchange
$289.50
+5.00 (+1.76%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $150.6M · quality 53.0/100
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
55/100
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
$29.5B
P/E
30.6x
↑EV/EBITDA
N/A
•ROE
11.6%
↑Gross Margin
26.4%
↓Debt/Equity
0.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.8%
FCF CAGR
-45.5%
FCF margin
2.3%
FCF / Net income
0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.62B · net income $1.06B · FCF $150.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.62B | $6.62B | $5.51B | $4.43B | $5.29B |
| Net Income | $1.06B | $1.06B | $748.2M | $593.4M | $1.04B |
| EBITDA | $1.80B | $1.80B | $1.44B | $1.21B | $1.75B |
| EPS | — | — | 6.83 | 5.73 | 10.01 |
| Gross Margin | 26.4% | 26.4% | 24.2% | 25.2% | 33.6% |
| Operating Margin | 12.0% | 12.0% | 10.3% | 10.4% | 19.3% |
| Net Margin | 15.9% | 15.9% | 13.6% | 13.4% | 19.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.29 | 0.29 | 0.39 | 0.41 | 0.18 |
| Current Ratio | 1.73 | 1.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $150.6M | $150.6M | $-91.7M | $949.4M | $928.0M |
| Returns | |||||
| ROE | 11.6% | 11.6% | 10.0% | 8.9% | 15.9% |
| Valuation | |||||
| P/E | 30.57 | 30.57 | 17.64 | 19.37 | 8.15 |
| EV/EBITDA | — | — | 10.18 | 9.83 | 4.64 |
| P/B | — | — | 1.81 | 1.70 | 1.30 |
| Growth & Yield | |||||
| Revenue Growth | 20.3% | 20.3% | 24.2% | -16.2% | — |
| EPS Growth | — | — | 19.2% | -42.8% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+181.5%
Start / end P/E
n/dx → n/dx
EPS bridge
6.83 → n/d
Residual
+179.7%
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.