Real Estate / Real Estate ServicesTaipei Exchange
$11.40
-0.05 (-0.44%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
4/100
F
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
$831M
P/E
N/A
•EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
N/A
•Debt/Equity
7.37
↑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 | — | — | $404.3M | $116.6M | $95.7M | $91.3M |
| Net Income | — | — | $5.8M | $-1.5M | $-271.1M | $977.4M |
| EBITDA | — | — | $191.9M | $170.5M | $-167.0M | $1.38B |
| EPS | — | — | 0.10 | -0.02 | -4.00 | 12.48 |
| Gross Margin | — | — | 27.0% | 54.8% | 54.2% | 52.0% |
| Operating Margin | — | — | 14.1% | 23.6% | 0.4% | -41.6% |
| Net Margin | — | — | 1.4% | -1.3% | -283.2% | 1070.3% |
| Balance Sheet | ||||||
| Debt/Equity | 7.37 | 7.37 | 7.20 | 7.43 | 7.26 | — |
| Current Ratio | 1.80 | 1.80 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | — | — | $-123.1M | $132.2M | $-1.67B | $-1.89B |
| Returns | ||||||
| ROE | — | — | 0.3% | -0.1% | -15.5% | — |
| Valuation | ||||||
| P/E | — | — | 753.00 | — | — | 7.68 |
| EV/EBITDA | — | — | 82.30 | 101.93 | — | 5.47 |
| P/B | 0.49 | 0.49 | 2.67 | 3.40 | 2.61 | — |
| Growth & Yield | ||||||
| Revenue Growth | — | — | 246.9% | 21.8% | 4.8% | — |
| EPS Growth | — | — | 600.0% | 99.5% | -132.0% | — |
| Dividend Yield | 8.7% | 8.7% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-73.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → n/d
Residual
-82.2%
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.