Communication Services / Electronic Gaming & MultimediaTaipei Exchange
$76.40
+2.50 (+3.38%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $272.9M · quality 39.7/100
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
51/100
C
Piotroski
5/9
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
$2.3B
P/E
20.3x
↑EV/EBITDA
1.7x
↓ROE
8.7%
↑Gross Margin
40.3%
↓Debt/Equity
0.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.1%
FCF CAGR
—
FCF margin
19.8%
FCF / Net income
2.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.83B · net income $140.5M · FCF $362.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.83B | $1.83B | $1.72B | $1.62B | $1.67B |
| Net Income | $140.5M | $140.5M | $70.0M | $52.5M | $81.6M |
| EBITDA | $815.3M | $815.3M | $421.7M | $437.0M | $448.2M |
| EPS | — | — | 2.33 | 1.75 | 2.71 |
| Gross Margin | 40.3% | 40.3% | 40.7% | 41.3% | 43.7% |
| Operating Margin | 15.2% | 15.2% | 17.9% | 19.8% | 22.9% |
| Net Margin | 7.7% | 7.7% | 4.1% | 3.2% | 4.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.49 | 0.47 | 0.41 |
| Current Ratio | 1.52 | 1.52 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $362.6M | $362.6M | $272.9M | $-465.7M | $-392.5M |
| Returns | |||||
| ROE | 8.7% | 8.7% | 4.8% | 3.6% | 5.8% |
| Valuation | |||||
| P/E | 20.27 | 20.27 | 38.80 | 55.43 | 34.43 |
| EV/EBITDA | 1.67 | 1.67 | 5.13 | 5.15 | 4.91 |
| P/B | 1.43 | 1.43 | 1.86 | 1.99 | 1.99 |
| Growth & Yield | |||||
| Revenue Growth | 6.1% | 6.1% | 6.0% | -2.7% | — |
| EPS Growth | — | — | 33.1% | -35.4% | — |
| Dividend Yield | 2.0% | 2.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-1.2%
Start / end P/E
n/dx → n/dx
EPS bridge
2.33 → n/d
Residual
-3.3%
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.