Communication Services / Electronic Gaming & MultimediaTaipei Exchange
$43.80
+1.80 (+4.29%)
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 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $558.9M · quality 60.3/100
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
22/100
D
Piotroski
2/9
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
N/A
•EV/EBITDA
26.4x
↑ROE
-6.3%
↓Gross Margin
27.8%
↓Debt/Equity
0.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.0%
FCF CAGR
—
FCF margin
-0.3%
FCF / Net income
0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.87B · net income $-269.3M · FCF $-30.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.87B | $8.87B | $11.08B | $9.79B | $11.39B |
| Net Income | $-269.3M | $-269.3M | $2.07B | $575.2M | $1.28B |
| EBITDA | $264.9M | $264.9M | $2.94B | $1.34B | $2.30B |
| EPS | — | — | 11.57 | 3.25 | 7.17 |
| Gross Margin | 27.8% | 27.8% | 35.3% | 38.8% | 42.7% |
| Operating Margin | -5.4% | -5.4% | 2.5% | 6.6% | 15.5% |
| Net Margin | -3.0% | -3.0% | 18.7% | 5.9% | 11.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.31 | 0.31 | 0.03 | 0.03 | 0.03 |
| Current Ratio | 0.89 | 0.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-30.6M | $-30.6M | $1.01B | $558.9M | $1.28B |
| Returns | |||||
| ROE | -6.3% | -6.3% | 36.7% | 10.7% | 21.9% |
| Valuation | |||||
| P/E | — | — | 6.66 | 22.80 | 10.18 |
| EV/EBITDA | 26.40 | 26.40 | 4.07 | 7.55 | 4.12 |
| P/B | 1.80 | 1.80 | 2.44 | 2.44 | 2.23 |
| Growth & Yield | |||||
| Revenue Growth | -19.9% | -19.9% | 13.1% | -14.0% | — |
| EPS Growth | — | — | 256.0% | -54.7% | — |
| Dividend Yield | 14.3% | 14.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-27.5%
Start / end P/E
n/dx → n/dx
EPS bridge
11.57 → n/d
Residual
-41.8%
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.