Real Estate / Real Estate ServicesTaipei Exchange
$22.50
+0.30 (+1.35%)
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 0.0/100
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
35/100
D
Piotroski
6/9
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
$2.4B
P/E
11.6x
↓EV/EBITDA
19.1x
↑ROE
13.8%
↑Gross Margin
33.5%
↓Debt/Equity
1.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+81.7%
FCF CAGR
—
FCF margin
23.9%
FCF / Net income
1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $972.4M · net income $204.9M · FCF $232.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $972.4M | $972.4M | $80.0M | $147.3M | $162.1M |
| Net Income | $204.9M | $204.9M | $-81.8M | $-79.4M | $-87.8M |
| EBITDA | $220.8M | $220.8M | $-48.9M | $-39.2M | $-22.0M |
| EPS | — | — | -0.94 | -1.15 | -1.28 |
| Gross Margin | 33.5% | 33.5% | 58.4% | 37.9% | 24.6% |
| Operating Margin | 19.3% | 19.3% | -95.2% | -50.5% | -40.0% |
| Net Margin | 21.1% | 21.1% | -102.3% | -53.9% | -54.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.37 | 1.37 | 1.80 | 2.55 | 2.22 |
| Current Ratio | 1.41 | 1.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $232.0M | $232.0M | $-436.4M | $-118.9M | $-1.72B |
| Returns | |||||
| ROE | 13.8% | 13.8% | -6.4% | -9.9% | -10.1% |
| Valuation | |||||
| P/E | 11.60 | 11.60 | — | — | — |
| EV/EBITDA | 19.06 | 19.06 | — | — | — |
| P/B | 1.55 | 1.55 | 1.92 | 1.59 | 1.62 |
| Growth & Yield | |||||
| Revenue Growth | 1115.6% | 1115.6% | -45.7% | -9.1% | — |
| EPS Growth | — | — | 18.3% | 10.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-24.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.94 → n/d
Residual
-24.5%
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.