Industrials / Engineering & ConstructionTaiwan
$7.86
+0.01 (+0.13%)
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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-608.9M · quality 31.3/100
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
4/100
F
Piotroski
0/9
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
$7.7B
P/E
N/A
•EV/EBITDA
33.2x
↑ROE
-2.8%
↓Gross Margin
22.6%
↓Debt/Equity
2.17
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.9%
FCF CAGR
—
FCF margin
-56.8%
FCF / Net income
2.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.07B · net income $-275.5M · FCF $-608.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.07B | $1.07B | $4.11B | $3.78B | $1.33B |
| Net Income | $-275.5M | $-275.5M | $-114.8M | $-195.2M | $-1.38B |
| EBITDA | $860.8M | $860.8M | $1.06B | $972.1M | $-628.4M |
| EPS | — | — | -0.12 | -0.20 | -1.41 |
| Gross Margin | 22.6% | 22.6% | 29.7% | 26.3% | 26.7% |
| Operating Margin | -70.8% | -70.8% | 1.6% | -7.5% | -70.8% |
| Net Margin | -25.7% | -25.7% | -2.8% | -5.2% | -103.4% |
| Balance Sheet | |||||
| Debt/Equity | 2.17 | 2.17 | 1.94 | 1.96 | 1.87 |
| Current Ratio | 0.98 | 0.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-608.9M | $-608.9M | $1.56B | $-733.5M | $-1.62B |
| Returns | |||||
| ROE | -2.8% | -2.8% | -1.1% | -1.9% | -13.2% |
| Valuation | |||||
| EV/EBITDA | 33.20 | 33.20 | 27.57 | 30.64 | — |
| P/B | 0.78 | 0.78 | 0.95 | 1.02 | 0.86 |
| Growth & Yield | |||||
| Revenue Growth | -73.9% | -73.9% | 8.7% | 184.1% | — |
| EPS Growth | — | — | 40.0% | 85.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-24.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.12 → n/d
Residual
-24.8%
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.