Technology / Information Technology ServicesTaipei Exchange
$132.00
+9.50 (+7.76%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $487.1M · quality 77.3/100
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
67/100
B
Piotroski
3/9
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
$9.4B
P/E
14.7x
↓EV/EBITDA
9.9x
↓ROE
14.8%
↑Gross Margin
16.6%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.4%
FCF CAGR
-3.4%
FCF margin
4.2%
FCF / Net income
0.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.60B · net income $618.1M · FCF $487.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.60B | $11.60B | $10.27B | $8.84B | $7.95B |
| Net Income | $618.1M | $618.1M | $454.8M | $588.0M | $554.2M |
| EBITDA | $808.0M | $808.0M | $583.8M | $753.1M | $736.4M |
| EPS | — | — | 6.19 | 8.40 | 8.19 |
| Gross Margin | 16.6% | 16.6% | 17.1% | 20.0% | 21.1% |
| Operating Margin | 6.2% | 6.2% | 6.1% | 6.9% | 7.1% |
| Net Margin | 5.3% | 5.3% | 4.4% | 6.7% | 7.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.03 | 0.09 |
| Current Ratio | 2.65 | 2.65 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $487.1M | $487.1M | $532.9M | $281.6M | $539.6M |
| Returns | |||||
| ROE | 14.8% | 14.8% | 11.9% | 16.7% | 19.8% |
| Valuation | |||||
| P/E | 14.67 | 14.67 | 18.17 | 15.48 | 10.11 |
| EV/EBITDA | 9.90 | 9.90 | 11.56 | 10.38 | 6.34 |
| P/B | 2.31 | 2.31 | 2.16 | 2.58 | 2.00 |
| Growth & Yield | |||||
| Revenue Growth | 13.0% | 13.0% | 16.1% | 11.2% | — |
| EPS Growth | — | — | -26.3% | 2.6% | — |
| Dividend Yield | 3.3% | 3.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+35.3%
Start / end P/E
n/dx → n/dx
EPS bridge
6.19 → n/d
Residual
+32.0%
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.