Industrials / Engineering & ConstructionTaipei Exchange
$23.30
+0.00 (+0.00%)
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 19%
FCF escenarios
weak_data · normalized FCF $189.9M · quality 49.0/100
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
$1.3B
P/E
11.6x
↓EV/EBITDA
7.2x
↓ROE
10.1%
↑Gross Margin
11.2%
↓Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.6%
FCF CAGR
—
FCF margin
7.6%
FCF / Net income
1.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.49B · net income $116.2M · FCF $189.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.49B | $2.49B | $2.18B | $1.90B | $1.53B |
| Net Income | $116.2M | $116.2M | $104.0M | $84.5M | $64.7M |
| EBITDA | $187.4M | $187.4M | $176.3M | $150.6M | $120.1M |
| EPS | — | — | 2.47 | 2.25 | 1.75 |
| Gross Margin | 11.2% | 11.2% | 11.6% | 10.6% | 9.8% |
| Operating Margin | 5.2% | 5.2% | 5.4% | 4.5% | 4.2% |
| Net Margin | 4.7% | 4.7% | 4.8% | 4.5% | 4.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.52 | 0.69 | 1.05 |
| Cash Flow | |||||
| Free Cash Flow | $189.9M | $189.9M | $-111.4M | $221.9M | $-47.6M |
| Returns | |||||
| ROE | 10.1% | 10.1% | 9.4% | 15.5% | 13.9% |
| Valuation | |||||
| P/E | 11.59 | 11.59 | 10.64 | 12.35 | 7.96 |
| EV/EBITDA | 7.16 | 7.16 | 6.66 | 8.44 | 7.63 |
| P/B | 1.18 | 1.18 | 1.00 | 1.91 | 1.11 |
| Growth & Yield | |||||
| Revenue Growth | 14.6% | 14.6% | 14.6% | 23.9% | — |
| EPS Growth | — | — | 9.6% | 28.5% | — |
| Dividend Yield | 6.0% | 6.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-4.9%
Start / end P/E
n/dx → n/dx
EPS bridge
2.47 → n/d
Residual
-10.9%
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.