Technology / Electronic ComponentsTaipei Exchange
$72.00
+1.30 (+1.84%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $627.9M · quality 85.3/100
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
59/100
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
$5.9B
P/E
13.1x
↓EV/EBITDA
6.7x
↓ROE
14.6%
↑Gross Margin
34.7%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.8%
FCF CAGR
+2.2%
FCF margin
23.4%
FCF / Net income
1.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.77B · net income $454.0M · FCF $648.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.77B | $2.77B | $2.02B | $3.33B | $2.55B |
| Net Income | $454.0M | $454.0M | $288.7M | $614.7M | $450.2M |
| EBITDA | $618.9M | $618.9M | $413.2M | $832.3M | $653.1M |
| EPS | — | — | 3.40 | 7.20 | 5.23 |
| Gross Margin | 34.7% | 34.7% | 25.3% | 34.2% | 30.4% |
| Operating Margin | 20.6% | 20.6% | 5.1% | 22.8% | 16.9% |
| Net Margin | 16.4% | 16.4% | 14.3% | 18.4% | 17.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.02 | 0.15 | 0.24 |
| Current Ratio | 6.10 | 6.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $648.2M | $648.2M | $524.5M | $627.9M | $607.4M |
| Returns | |||||
| ROE | 14.6% | 14.6% | 9.8% | 20.1% | 17.0% |
| Valuation | |||||
| P/E | 13.11 | 13.11 | 20.56 | 13.14 | 10.00 |
| EV/EBITDA | 6.68 | 6.68 | 11.30 | 8.53 | 5.84 |
| P/B | 1.91 | 1.91 | 2.04 | 2.67 | 1.73 |
| Growth & Yield | |||||
| Revenue Growth | 37.2% | 37.2% | -39.4% | 30.5% | — |
| EPS Growth | — | — | -52.8% | 37.7% | — |
| Dividend Yield | 4.9% | 4.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+2.4%
Start / end P/E
n/dx → n/dx
EPS bridge
3.40 → n/d
Residual
-2.4%
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.