Industrials / Specialty Business ServicesTaiwan
$51.30
-0.50 (-0.97%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.1B · quality 62.0/100
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
43/100
C
Piotroski
7/9
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
$19.0B
P/E
18.5x
↑EV/EBITDA
12.9x
↑ROE
9.3%
↑Gross Margin
49.7%
↑Debt/Equity
1.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.0%
FCF CAGR
+22.4%
FCF margin
40.1%
FCF / Net income
1.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.14B · net income $1.03B · FCF $1.66B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.14B | $4.14B | $3.46B | $2.91B | $3.20B |
| Net Income | $1.03B | $1.03B | $716.9M | $892.2M | $1.10B |
| EBITDA | $2.51B | $2.51B | $2.03B | $1.59B | $1.88B |
| EPS | — | — | 1.93 | 2.64 | 3.51 |
| Gross Margin | 49.7% | 49.7% | 47.2% | 49.2% | 60.7% |
| Operating Margin | 36.9% | 36.9% | 33.0% | 32.6% | 45.0% |
| Net Margin | 24.8% | 24.8% | 20.7% | 30.7% | 34.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.29 | 1.29 | 1.41 | 1.35 | 1.50 |
| Current Ratio | 0.48 | 0.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.66B | $1.66B | $1.06B | $516.5M | $905.0M |
| Returns | |||||
| ROE | 9.3% | 9.3% | 6.9% | 8.9% | 13.7% |
| Valuation | |||||
| P/E | 18.52 | 18.52 | 21.69 | 20.07 | 12.04 |
| EV/EBITDA | 12.92 | 12.92 | 14.62 | 19.48 | 13.19 |
| P/B | 1.72 | 1.72 | 1.49 | 1.79 | 1.65 |
| Growth & Yield | |||||
| Revenue Growth | 19.6% | 19.6% | 19.1% | -9.0% | — |
| EPS Growth | — | — | -26.8% | -24.9% | — |
| Dividend Yield | 2.1% | 2.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+43.2%
Start / end P/E
n/dx → n/dx
EPS bridge
1.93 → n/d
Residual
+41.0%
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.