Real Estate / Real Estate ServicesTaipei Exchange
$14.35
+0.40 (+2.87%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 1.0/100
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
12/100
F
Piotroski
1/9
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
$3.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.0%
↓Gross Margin
72.1%
↑Debt/Equity
0.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.9%
FCF CAGR
—
FCF margin
-14161.9%
FCF / Net income
27.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.8M · net income $-29.9M · FCF $-818.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.8M | $5.8M | $684.9M | $478.5M | $6.9M |
| Net Income | $-29.9M | $-29.9M | $84.9M | $28.9M | $-13.9M |
| EBITDA | $-23.8M | $-23.8M | $126.1M | $55.0M | $-14.6M |
| EPS | — | — | 0.37 | 0.13 | -0.06 |
| Gross Margin | 72.1% | 72.1% | 23.8% | 20.4% | 75.1% |
| Operating Margin | -1080.4% | -1080.4% | 14.0% | 7.0% | -757.8% |
| Net Margin | -517.9% | -517.9% | 12.4% | 6.0% | -200.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.76 | 0.76 | 0.56 | 0.40 | 0.31 |
| Current Ratio | 1.53 | 1.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-818.6M | $-818.6M | $-702.9M | $-241.7M | $-518.3M |
| Returns | |||||
| ROE | -1.0% | -1.0% | 2.7% | 1.0% | -0.5% |
| Valuation | |||||
| P/E | — | — | 52.10 | 144.69 | — |
| EV/EBITDA | — | — | 45.52 | 87.18 | — |
| P/B | 1.04 | 1.04 | 1.41 | 1.42 | 1.34 |
| Growth & Yield | |||||
| Revenue Growth | -99.2% | -99.2% | 43.1% | 6798.5% | — |
| EPS Growth | — | — | 196.0% | 295.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.37 → n/d
Residual
-21.5%
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.