Industrials / Engineering & ConstructionTaipei Exchange
$22.20
+0.35 (+1.60%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $67.2M · quality 46.0/100
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
45/100
C
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
$1.0B
P/E
7.3x
↓EV/EBITDA
3.2x
↓ROE
17.8%
↑Gross Margin
12.6%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.3%
FCF CAGR
—
FCF margin
2.9%
FCF / Net income
0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.31B · net income $122.1M · FCF $67.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.31B | $2.31B | $2.31B | $2.16B | $2.22B |
| Net Income | $122.1M | $122.1M | $77.2M | $47.0M | $59.6M |
| EBITDA | $165.2M | $165.2M | $109.5M | $66.9M | $84.3M |
| EPS | — | — | 2.28 | 1.41 | 2.06 |
| Gross Margin | 12.6% | 12.6% | 9.5% | 7.9% | 8.1% |
| Operating Margin | 6.5% | 6.5% | 4.2% | 2.8% | 3.6% |
| Net Margin | 5.3% | 5.3% | 3.3% | 2.2% | 2.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.18 | 0.25 | 0.22 |
| Current Ratio | 1.46 | 1.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $67.2M | $67.2M | $215.5M | $-83.1M | $-23.2M |
| Returns | |||||
| ROE | 17.8% | 17.8% | 13.0% | 10.5% | 13.2% |
| Valuation | |||||
| P/E | 7.28 | 7.28 | 7.53 | 11.47 | 7.57 |
| EV/EBITDA | 3.15 | 3.15 | 3.64 | 7.01 | 2.45 |
| P/B | 1.29 | 1.29 | 1.08 | 1.20 | 1.00 |
| Growth & Yield | |||||
| Revenue Growth | -0.0% | -0.0% | 6.9% | -2.9% | — |
| EPS Growth | — | — | 61.2% | -31.4% | — |
| Dividend Yield | 3.2% | 3.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-3.4%
Start / end P/E
n/dx → n/dx
EPS bridge
2.28 → n/d
Residual
-6.7%
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.