Consumer Cyclical / Auto PartsTaipei Exchange
$27.30
+0.00 (+0.00%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $392.7M · quality 81.7/100
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
38/100
D
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
$2.1B
P/E
21.0x
↑EV/EBITDA
2.2x
↓ROE
4.0%
↓Gross Margin
19.8%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.1%
FCF CAGR
+16.3%
FCF margin
14.8%
FCF / Net income
3.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.52B · net income $98.1M · FCF $373.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.52B | $2.52B | $2.91B | $2.86B | $3.14B |
| Net Income | $98.1M | $98.1M | $185.1M | $181.4M | $213.4M |
| EBITDA | $422.9M | $422.9M | $544.1M | $516.8M | $545.7M |
| EPS | — | — | 2.44 | 2.40 | 2.82 |
| Gross Margin | 19.8% | 19.8% | 19.5% | 19.8% | 19.4% |
| Operating Margin | 11.2% | 11.2% | 11.5% | 11.7% | 12.0% |
| Net Margin | 3.9% | 3.9% | 6.4% | 6.3% | 6.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Current Ratio | 6.99 | 6.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $373.4M | $373.4M | $414.3M | $392.7M | $237.3M |
| Returns | |||||
| ROE | 4.0% | 4.0% | 7.3% | 7.4% | 8.7% |
| Valuation | |||||
| P/E | 21.00 | 21.00 | 13.73 | 15.17 | 13.62 |
| EV/EBITDA | 2.18 | 2.18 | 2.67 | 3.44 | 3.75 |
| P/B | 0.83 | 0.83 | 1.00 | 1.12 | 1.19 |
| Growth & Yield | |||||
| Revenue Growth | -13.4% | -13.4% | 1.7% | -9.0% | — |
| EPS Growth | — | — | 1.7% | -14.9% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-7.3%
Start / end P/E
n/dx → n/dx
EPS bridge
2.44 → n/d
Residual
-10.2%
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.