Technology / SolarTaipei Exchange
$31.90
+1.05 (+4.18%)
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 $567.0M · quality 51.3/100
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
7/9
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
$2.4B
P/E
20.8x
↓EV/EBITDA
9.5x
↓ROE
8.1%
↑Gross Margin
26.1%
↓Debt/Equity
0.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-30.4%
FCF CAGR
—
FCF margin
66.3%
FCF / Net income
7.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.23B · net income $102.5M · FCF $813.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.23B | $1.23B | $922.5M | $1.75B | $3.64B |
| Net Income | $102.5M | $102.5M | $-6.7M | $16.5M | $158.6M |
| EBITDA | $205.5M | $205.5M | $38.0M | $82.7M | $268.6M |
| EPS | — | — | -0.10 | 0.25 | 2.59 |
| Gross Margin | 26.1% | 26.1% | 11.3% | 9.2% | 10.0% |
| Operating Margin | 8.9% | 8.9% | -11.3% | -1.8% | 4.7% |
| Net Margin | 8.4% | 8.4% | -0.7% | 0.9% | 4.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.31 | 0.31 | 0.80 | 0.81 | 1.46 |
| Current Ratio | 0.90 | 0.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $813.8M | $813.8M | $-75.5M | $567.0M | $-462.1M |
| Returns | |||||
| ROE | 8.1% | 8.1% | -0.6% | 1.4% | 14.3% |
| Valuation | |||||
| P/E | 20.85 | 20.85 | — | 119.60 | 12.67 |
| EV/EBITDA | 9.54 | 9.54 | 54.92 | 31.14 | 11.22 |
| P/B | 1.68 | 1.68 | 1.24 | 1.64 | 1.81 |
| Growth & Yield | |||||
| Revenue Growth | 33.0% | 33.0% | -47.2% | -51.9% | — |
| EPS Growth | — | — | -140.0% | -90.3% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+25.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → n/d
Residual
+24.5%
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.