Real Estate / Real Estate ServicesTaipei Exchange
$30.50
+0.00 (+0.00%)
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 39.0/100
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
19/100
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
$4.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.5%
↓Gross Margin
75.6%
↑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
-71.1%
FCF CAGR
—
FCF margin
-20733.7%
FCF / Net income
78.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.2M · net income $-13.9M · FCF $-1.09B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.2M | $5.2M | $512.8M | $3.33B | $217.4M |
| Net Income | $-13.9M | $-13.9M | $84.7M | $578.5M | $469.6M |
| EBITDA | $-15.3M | $-15.3M | $122.1M | $587.3M | $498.2M |
| EPS | — | — | 0.55 | 3.73 | 3.03 |
| Gross Margin | 75.6% | 75.6% | 28.5% | 22.6% | 30.2% |
| Operating Margin | -455.6% | -455.6% | 16.8% | 17.3% | 8.0% |
| Net Margin | -265.6% | -265.6% | 16.5% | 17.4% | 216.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.65 | 0.65 | 0.46 | 0.42 | 0.79 |
| Current Ratio | 1.91 | 1.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.09B | $-1.09B | $-62.4M | $2.09B | $-1.56B |
| Returns | |||||
| ROE | -0.5% | -0.5% | 2.8% | 18.3% | 16.7% |
| Valuation | |||||
| P/E | — | — | 51.27 | 7.45 | 8.23 |
| EV/EBITDA | — | — | 42.51 | 8.03 | 11.65 |
| P/B | 1.61 | 1.61 | 1.45 | 1.36 | 1.37 |
| Growth & Yield | |||||
| Revenue Growth | -99.0% | -99.0% | -84.6% | 1432.3% | — |
| EPS Growth | — | — | -85.3% | 23.1% | — |
| Dividend Yield | 1.6% | 1.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+1.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.55 → n/d
Residual
-0.3%
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.