Technology / Electronic ComponentsTaipei Exchange
$27.55
+0.05 (+0.18%)
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 33% · confianza 18%
FCF escenarios
weak_data · normalized FCF $50.0M · quality 31.7/100
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
30/100
D
Piotroski
0/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.1B
P/E
81.0x
↑EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
N/A
•Debt/Equity
1.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income — · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | — | — | $738.2M | $611.2M | $1.05B | $1.06B |
| Net Income | — | — | $51.5M | $9.7M | $80.4M | $76.7M |
| EBITDA | — | — | $93.9M | $44.3M | $146.6M | $137.3M |
| EPS | — | — | 1.32 | 0.25 | 1.91 | 2.02 |
| Gross Margin | — | — | 24.8% | 20.5% | 23.8% | 25.6% |
| Operating Margin | — | — | 5.4% | -1.1% | 8.6% | 10.4% |
| Net Margin | — | — | 7.0% | 1.6% | 7.7% | 7.2% |
| Balance Sheet | ||||||
| Debt/Equity | 1.41 | 1.41 | 0.46 | 0.65 | 0.58 | — |
| Current Ratio | 2.39 | 2.39 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | — | — | $-19.5M | $119.4M | $51.9M | $35.6M |
| Returns | ||||||
| ROE | — | — | 8.6% | 1.8% | 13.0% | — |
| Valuation | ||||||
| P/E | 81.03 | 81.03 | 28.26 | 84.60 | 12.49 | 15.69 |
| EV/EBITDA | — | — | 16.08 | 21.15 | 7.43 | 8.85 |
| P/B | 1.83 | 1.83 | 2.43 | 1.49 | 1.66 | — |
| Growth & Yield | ||||||
| Revenue Growth | — | — | 20.8% | -41.6% | -1.7% | — |
| EPS Growth | — | — | 428.0% | -86.9% | -5.4% | — |
| Dividend Yield | 3.1% | 3.1% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+5.1%
Start / end P/E
n/dx → n/dx
EPS bridge
1.32 → n/d
Residual
+2.0%
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.