Communication Services / Telecom ServicesTaipei Exchange
$52.00
+0.60 (+1.17%)
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 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $276.1M · quality 47.0/100
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
44/100
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
$5.1B
P/E
11.6x
↓EV/EBITDA
10.2x
↑ROE
20.5%
↑Gross Margin
31.3%
↓Debt/Equity
0.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.9%
FCF CAGR
+13.6%
FCF margin
8.7%
FCF / Net income
0.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.19B · net income $437.2M · FCF $276.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.19B | $3.19B | $2.91B | $2.26B | $2.47B |
| Net Income | $437.2M | $437.2M | $330.1M | $249.1M | $237.9M |
| EBITDA | $590.7M | $590.7M | $459.5M | $370.1M | $301.5M |
| EPS | — | — | 3.35 | 2.71 | 2.70 |
| Gross Margin | 31.3% | 31.3% | 29.8% | 31.0% | 24.7% |
| Operating Margin | 9.8% | 9.8% | 9.4% | 9.8% | 6.4% |
| Net Margin | 13.7% | 13.7% | 11.4% | 11.0% | 9.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.64 | 0.64 | 0.72 | 0.70 | 1.01 |
| Current Ratio | 1.37 | 1.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $276.1M | $276.1M | $405.2M | $-690.5M | $188.3M |
| Returns | |||||
| ROE | 20.5% | 20.5% | 17.0% | 13.2% | 17.0% |
| Valuation | |||||
| P/E | 11.61 | 11.61 | 14.90 | 21.48 | 13.00 |
| EV/EBITDA | 10.24 | 10.24 | 12.75 | 17.48 | 13.37 |
| P/B | 2.37 | 2.37 | 2.52 | 2.83 | 2.22 |
| Growth & Yield | |||||
| Revenue Growth | 9.7% | 9.7% | 28.5% | -8.4% | — |
| EPS Growth | — | — | 23.6% | 0.4% | — |
| Dividend Yield | 6.0% | 6.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+12.8%
Start / end P/E
n/dx → n/dx
EPS bridge
3.35 → n/d
Residual
+6.8%
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.