Real Estate / Real Estate ServicesTaipei Exchange
$6.05
-0.01 (-0.17%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
10/100
F
Piotroski
0/9
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
$825M
P/E
N/A
•EV/EBITDA
1001.1x
↑ROE
-9.3%
↓Gross Margin
16.6%
↓Debt/Equity
3.87
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-47.3%
FCF CAGR
—
FCF margin
-747.4%
FCF / Net income
12.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $112.2M · net income $-66.3M · FCF $-838.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $112.2M | $112.2M | $200.2M | $212.7M | $767.1M |
| Net Income | $-66.3M | $-66.3M | $6.5M | $-114.1M | $-216.3M |
| EBITDA | $3.5M | $3.5M | $67.3M | $-93.1M | $-186.3M |
| EPS | — | — | 0.05 | -0.98 | -1.86 |
| Gross Margin | 16.6% | 16.6% | 27.0% | -36.7% | -13.9% |
| Operating Margin | -89.3% | -89.3% | -24.6% | -93.7% | -25.8% |
| Net Margin | -59.1% | -59.1% | 3.2% | -53.6% | -28.2% |
| Balance Sheet | |||||
| Debt/Equity | 3.87 | 3.87 | 3.33 | 3.70 | 3.05 |
| Current Ratio | 2.76 | 2.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-838.7M | $-838.7M | $-152.2M | $-357.2M | $-171.0M |
| Returns | |||||
| ROE | -9.3% | -9.3% | 0.9% | -19.6% | -32.3% |
| Valuation | |||||
| P/E | — | — | 192.20 | — | — |
| EV/EBITDA | 1001.05 | 1001.05 | 47.52 | — | — |
| P/B | 1.16 | 1.16 | 1.65 | 1.51 | 1.40 |
| Growth & Yield | |||||
| Revenue Growth | -43.9% | -43.9% | -5.9% | -72.3% | — |
| EPS Growth | — | — | 105.1% | 47.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.05 → n/d
Residual
-25.3%
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.