Communication Services / Internet Content & InformationTaipei Exchange
$23.70
+1.05 (+4.64%)
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 $209.8M · quality 75.7/100
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
41/100
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
$6.9B
P/E
22.6x
↑EV/EBITDA
9.9x
↑ROE
8.1%
↑Gross Margin
56.2%
↑Debt/Equity
0.38
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.8%
FCF CAGR
+25.7%
FCF margin
12.9%
FCF / Net income
1.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.63B · net income $314.0M · FCF $340.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.63B | $2.63B | $2.23B | $2.06B | $1.83B |
| Net Income | $314.0M | $314.0M | $201.0M | $297.7M | $246.2M |
| EBITDA | $518.3M | $518.3M | $308.3M | $382.6M | $317.1M |
| EPS | — | — | 0.67 | 0.99 | 0.82 |
| Gross Margin | 56.2% | 56.2% | 53.9% | 58.5% | 56.8% |
| Operating Margin | 14.8% | 14.8% | 12.3% | 18.1% | 16.2% |
| Net Margin | 11.9% | 11.9% | 9.0% | 14.4% | 13.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.38 | 0.38 | 1.79 | 1.10 | 0.66 |
| Current Ratio | 5.27 | 5.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $340.3M | $340.3M | $180.8M | $209.8M | $171.5M |
| Returns | |||||
| ROE | 8.1% | 8.1% | 31.7% | 60.3% | 55.1% |
| Valuation | |||||
| P/E | 22.57 | 22.57 | 50.30 | 15.69 | 16.82 |
| EV/EBITDA | 9.92 | 9.92 | 31.66 | 12.15 | 12.02 |
| P/B | 1.82 | 1.82 | 15.96 | 9.45 | 9.27 |
| Growth & Yield | |||||
| Revenue Growth | 18.3% | 18.3% | 8.0% | 12.4% | — |
| EPS Growth | — | — | -32.3% | 20.7% | — |
| Dividend Yield | 3.2% | 3.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-21.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.67 → n/d
Residual
-25.0%
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.