Industrials / Electrical Equipment & PartsTaiwan
$79.40
+1.00 (+1.28%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $119.4M · quality 61.3/100
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
48/100
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
$9.1B
P/E
N/A
•EV/EBITDA
27.5x
↑ROE
-0.3%
↓Gross Margin
17.2%
↓Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-16.9%
FCF CAGR
-15.7%
FCF margin
10.1%
FCF / Net income
-28.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.69B · net income $-9.4M · FCF $270.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.69B | $2.69B | $2.57B | $3.01B | $4.68B |
| Net Income | $-9.4M | $-9.4M | $-247.8M | $-287.3M | $64.7M |
| EBITDA | $307.9M | $307.9M | $87.5M | $65.9M | $458.1M |
| EPS | — | — | -2.17 | -2.52 | 0.57 |
| Gross Margin | 17.2% | 17.2% | 11.7% | 10.5% | 17.3% |
| Operating Margin | -2.7% | -2.7% | -10.4% | -10.3% | 0.4% |
| Net Margin | -0.3% | -0.3% | -9.6% | -9.5% | 1.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.26 | 0.29 | 0.38 |
| Current Ratio | 2.19 | 2.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $270.6M | $270.6M | $58.9M | $119.4M | $452.1M |
| Returns | |||||
| ROE | -0.3% | -0.3% | -8.8% | -9.6% | 2.0% |
| Valuation | |||||
| P/E | — | — | — | — | 148.07 |
| EV/EBITDA | 27.51 | 27.51 | 80.29 | 112.88 | 20.77 |
| P/B | 3.24 | 3.24 | 2.60 | 2.55 | 2.92 |
| Growth & Yield | |||||
| Revenue Growth | 4.5% | 4.5% | -14.6% | -35.7% | — |
| EPS Growth | — | — | 13.9% | -542.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+68.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.17 → n/d
Residual
+68.2%
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.