Communication Services / Telecom ServicesTaipei Exchange
$53.00
-0.40 (-0.75%)
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 $674.3M · quality 51.3/100
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
36/100
D
Piotroski
3/9
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
$7.8B
P/E
74.6x
↑EV/EBITDA
27.4x
↑ROE
3.8%
↓Gross Margin
20.1%
↓Debt/Equity
0.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.1%
FCF CAGR
—
FCF margin
11.2%
FCF / Net income
6.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.11B · net income $105.4M · FCF $681.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.11B | $6.11B | $5.50B | $5.25B | $6.09B |
| Net Income | $105.4M | $105.4M | $130.6M | $57.6M | $138.1M |
| EBITDA | $264.0M | $264.0M | $309.2M | $188.6M | $270.4M |
| EPS | — | — | 0.92 | 0.41 | 1.01 |
| Gross Margin | 20.1% | 20.1% | 22.2% | 20.4% | 20.1% |
| Operating Margin | 2.0% | 2.0% | 3.2% | 0.1% | 1.9% |
| Net Margin | 1.7% | 1.7% | 2.4% | 1.1% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.46 | 0.46 | 0.45 | 0.17 | 0.27 |
| Current Ratio | 1.66 | 1.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $681.5M | $681.5M | $-957.8M | $674.3M | $-107.1M |
| Returns | |||||
| ROE | 3.8% | 3.8% | 5.1% | 2.4% | 6.1% |
| Valuation | |||||
| P/E | 74.65 | 74.65 | 24.29 | 50.49 | 14.75 |
| EV/EBITDA | 27.42 | 27.42 | 10.76 | 11.37 | 7.09 |
| P/B | 2.70 | 2.70 | 1.25 | 1.21 | 0.91 |
| Growth & Yield | |||||
| Revenue Growth | 10.9% | 10.9% | 4.8% | -13.8% | — |
| EPS Growth | — | — | 124.4% | -59.4% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+141.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.92 → n/d
Residual
+140.4%
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.