Communication Services / Internet Content & InformationTaipei Exchange
$145.00
+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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $791.6M · quality 86.7/100
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
48/100
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
$8.7B
P/E
10.5x
↓EV/EBITDA
7.2x
↓ROE
32.8%
↑Gross Margin
69.2%
↑Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.8%
FCF CAGR
+5.2%
FCF margin
36.4%
FCF / Net income
1.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.32B · net income $835.7M · FCF $844.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.32B | $2.32B | $2.26B | $2.15B | $1.96B |
| Net Income | $835.7M | $835.7M | $759.7M | $710.8M | $664.5M |
| EBITDA | $1.09B | $1.09B | $1.02B | $962.9M | $876.9M |
| EPS | — | — | 12.56 | 11.76 | 11.02 |
| Gross Margin | 69.2% | 69.2% | 69.7% | 69.9% | 70.6% |
| Operating Margin | 39.9% | 39.9% | 38.6% | 38.8% | 38.7% |
| Net Margin | 36.0% | 36.0% | 33.6% | 33.1% | 33.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.18 | 0.09 | 0.06 |
| Current Ratio | 1.31 | 1.31 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $844.2M | $844.2M | $791.6M | $754.3M | $724.7M |
| Returns | |||||
| ROE | 32.8% | 32.8% | 32.9% | 34.9% | 35.6% |
| Valuation | |||||
| P/E | 10.51 | 10.51 | 14.73 | 15.88 | 14.68 |
| EV/EBITDA | 7.19 | 7.19 | 10.32 | 10.95 | 10.37 |
| P/B | 3.43 | 3.43 | 4.85 | 5.54 | 5.22 |
| Growth & Yield | |||||
| Revenue Growth | 2.5% | 2.5% | 5.2% | 9.8% | — |
| EPS Growth | — | — | 6.8% | 6.7% | — |
| Dividend Yield | 7.1% | 7.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-11.0%
Start / end P/E
n/dx → n/dx
EPS bridge
12.56 → n/d
Residual
-18.1%
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.