Basic Materials / Agricultural InputsTaiwan
$31.00
+0.10 (+0.33%)
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 19%
FCF escenarios
weak_data · normalized FCF $209.1M · quality 50.7/100
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
42/100
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
$2.1B
P/E
13.7x
↓EV/EBITDA
3.8x
↓ROE
5.6%
↑Gross Margin
28.1%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.3%
FCF CAGR
—
FCF margin
7.1%
FCF / Net income
1.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.95B · net income $153.0M · FCF $209.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.95B | $2.95B | $2.46B | $2.83B | $3.70B |
| Net Income | $153.0M | $153.0M | $128.6M | $139.4M | $368.2M |
| EBITDA | $378.0M | $378.0M | $312.8M | $310.8M | $701.8M |
| EPS | — | — | 1.85 | 2.03 | 5.38 |
| Gross Margin | 28.1% | 28.1% | 27.2% | 20.8% | 30.7% |
| Operating Margin | 10.3% | 10.3% | 6.7% | 6.6% | 17.8% |
| Net Margin | 5.2% | 5.2% | 5.2% | 4.9% | 9.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.10 | 0.24 | 0.40 |
| Current Ratio | 4.73 | 4.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $209.1M | $209.1M | $-88.1M | $795.8M | $-17.0M |
| Returns | |||||
| ROE | 5.6% | 5.6% | 5.1% | 6.2% | 15.6% |
| Valuation | |||||
| P/E | 13.66 | 13.66 | 25.23 | 22.89 | 9.68 |
| EV/EBITDA | 3.82 | 3.82 | 7.98 | 8.15 | 4.58 |
| P/B | 0.76 | 0.76 | 1.26 | 1.53 | 1.53 |
| Growth & Yield | |||||
| Revenue Growth | 19.9% | 19.9% | -13.0% | -23.7% | — |
| EPS Growth | — | — | -8.8% | -62.3% | — |
| Dividend Yield | 3.3% | 3.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-28.4%
Start / end P/E
n/dx → n/dx
EPS bridge
1.85 → n/d
Residual
-31.7%
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.