Industrials / Engineering & ConstructionTaipei Exchange
$71.40
-0.20 (-0.28%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.1B · quality 76.0/100
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
65/100
B
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
$8.1B
P/E
6.8x
↓EV/EBITDA
4.7x
↓ROE
17.5%
↑Gross Margin
17.6%
↓Debt/Equity
0.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.3%
FCF CAGR
+54.9%
FCF margin
13.6%
FCF / Net income
1.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.08B · net income $1.21B · FCF $1.51B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.08B | $11.08B | $9.40B | $10.46B | $8.48B |
| Net Income | $1.21B | $1.21B | $852.9M | $1.15B | $542.2M |
| EBITDA | $1.61B | $1.61B | $1.16B | $1.52B | $828.4M |
| EPS | — | — | 7.48 | 10.10 | 4.75 |
| Gross Margin | 17.6% | 17.6% | 15.0% | 16.5% | 13.6% |
| Operating Margin | 13.2% | 13.2% | 10.0% | 12.5% | 8.8% |
| Net Margin | 10.9% | 10.9% | 9.1% | 11.0% | 6.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.35 | 0.53 | 0.54 |
| Current Ratio | 1.81 | 1.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.51B | $1.51B | $1.05B | $839.8M | $406.2M |
| Returns | |||||
| ROE | 17.5% | 17.5% | 14.0% | 19.8% | 11.0% |
| Valuation | |||||
| P/E | 6.77 | 6.77 | 8.50 | 7.20 | 6.34 |
| EV/EBITDA | 4.67 | 4.67 | 6.61 | 5.79 | 5.03 |
| P/B | 1.18 | 1.18 | 1.19 | 1.43 | 0.70 |
| Growth & Yield | |||||
| Revenue Growth | 18.0% | 18.0% | -10.2% | 23.3% | — |
| EPS Growth | — | — | -25.9% | 112.6% | — |
| Dividend Yield | 5.3% | 5.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+26.5%
Start / end P/E
n/dx → n/dx
EPS bridge
7.48 → n/d
Residual
+21.2%
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.