Industrials / Tools & AccessoriesTaipei Exchange
$133.00
+12.00 (+9.92%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $191.2M · quality 56.0/100
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
54/100
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
$6.7B
P/E
26.1x
↑EV/EBITDA
14.2x
↑ROE
9.2%
↑Gross Margin
44.3%
↑Debt/Equity
0.54
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.1%
FCF CAGR
+144.5%
FCF margin
11.3%
FCF / Net income
1.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.41B · net income $249.6M · FCF $272.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.41B | $2.41B | $2.38B | $2.44B | $2.41B |
| Net Income | $249.6M | $249.6M | $259.9M | $340.6M | $422.3M |
| EBITDA | $498.2M | $498.2M | $509.9M | $585.5M | $656.1M |
| EPS | — | — | 5.35 | 7.05 | 8.74 |
| Gross Margin | 44.3% | 44.3% | 41.4% | 42.1% | 40.3% |
| Operating Margin | 11.8% | 11.8% | 10.2% | 15.7% | 15.9% |
| Net Margin | 10.4% | 10.4% | 10.9% | 13.9% | 17.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.54 | 0.54 | 0.54 | 0.66 | 0.67 |
| Current Ratio | 1.82 | 1.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $272.7M | $272.7M | $64.7M | $191.2M | $18.7M |
| Returns | |||||
| ROE | 9.2% | 9.2% | 10.0% | 13.8% | 18.7% |
| Valuation | |||||
| P/E | 26.13 | 26.13 | 21.31 | 18.01 | 12.47 |
| EV/EBITDA | 14.20 | 14.20 | 11.89 | 10.99 | 8.64 |
| P/B | 2.44 | 2.44 | 2.12 | 2.49 | 2.34 |
| Growth & Yield | |||||
| Revenue Growth | 1.2% | 1.2% | -2.8% | 1.3% | — |
| EPS Growth | — | — | -24.1% | -19.3% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+32.6%
Start / end P/E
n/dx → n/dx
EPS bridge
5.35 → n/d
Residual
+29.8%
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.