Industrials / Electrical Equipment & PartsTaipei Exchange
$28.20
+0.10 (+0.36%)
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 20%
FCF escenarios
weak_data · normalized FCF $170.6M · quality 54.7/100
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
44/100
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
$3.8B
P/E
19.4x
↑EV/EBITDA
6.3x
↓ROE
5.1%
↓Gross Margin
12.5%
↓Debt/Equity
0.65
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.0%
FCF CAGR
-27.7%
FCF margin
6.8%
FCF / Net income
2.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.73B · net income $193.4M · FCF $527.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.73B | $7.73B | $7.94B | $7.58B | $9.03B |
| Net Income | $193.4M | $193.4M | $222.0M | $257.1M | $541.4M |
| EBITDA | $854.0M | $854.0M | $861.9M | $898.3M | $1.28B |
| EPS | — | — | 1.66 | 1.92 | 4.05 |
| Gross Margin | 12.5% | 12.5% | 11.5% | 13.6% | 16.0% |
| Operating Margin | 6.6% | 6.6% | 5.8% | 7.7% | 10.3% |
| Net Margin | 2.5% | 2.5% | 2.8% | 3.4% | 6.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.65 | 0.65 | 0.73 | 0.87 | 0.82 |
| Current Ratio | 2.87 | 2.87 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $527.3M | $527.3M | $170.6M | $-22.9M | $1.40B |
| Returns | |||||
| ROE | 5.1% | 5.1% | 5.9% | 7.2% | 15.2% |
| Valuation | |||||
| P/E | 19.45 | 19.45 | 18.67 | 17.99 | 8.79 |
| EV/EBITDA | 6.34 | 6.34 | 7.35 | 7.43 | 5.11 |
| P/B | 1.00 | 1.00 | 1.10 | 1.29 | 1.33 |
| Growth & Yield | |||||
| Revenue Growth | -2.6% | -2.6% | 4.7% | -16.0% | — |
| EPS Growth | — | — | -13.5% | -52.6% | — |
| Dividend Yield | 2.8% | 2.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+4.7%
Start / end P/E
n/dx → n/dx
EPS bridge
1.66 → n/d
Residual
+1.8%
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.