Communication Services / Electronic Gaming & MultimediaTaipei Exchange
$46.15
-0.15 (-0.32%)
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 $84.7M · quality 55.0/100
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
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
$1.9B
P/E
2307.5x
↑EV/EBITDA
65.6x
↑ROE
0.1%
↓Gross Margin
76.5%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.2%
FCF CAGR
—
FCF margin
-6.5%
FCF / Net income
-61.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $884.0M · net income $924000.0 · FCF $-57.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $884.0M | $884.0M | $802.1M | $774.4M | $780.6M |
| Net Income | $924000.00 | $924000.00 | $85.5M | $102.0M | $98.8M |
| EBITDA | $19.3M | $19.3M | $127.8M | $148.6M | $155.1M |
| EPS | — | — | 2.03 | 2.43 | 2.35 |
| Gross Margin | 76.5% | 76.5% | 80.2% | 78.6% | 77.7% |
| Operating Margin | 0.9% | 0.9% | 10.0% | 15.4% | 13.5% |
| Net Margin | 0.1% | 0.1% | 10.7% | 13.2% | 12.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 |
| Current Ratio | 5.92 | 5.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-57.0M | $-57.0M | $130.3M | $84.7M | $103.6M |
| Returns | |||||
| ROE | 0.1% | 0.1% | 10.4% | 13.2% | 14.9% |
| Valuation | |||||
| P/E | 2307.50 | 2307.50 | 28.77 | 21.40 | 19.02 |
| EV/EBITDA | 65.55 | 65.55 | 13.48 | 9.75 | 7.61 |
| P/B | 2.61 | 2.61 | 2.97 | 2.84 | 2.82 |
| Growth & Yield | |||||
| Revenue Growth | 10.2% | 10.2% | 3.6% | -0.8% | — |
| EPS Growth | — | — | -16.5% | 3.4% | — |
| Dividend Yield | 0.0% | 0.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-24.1%
Start / end P/E
n/dx → n/dx
EPS bridge
2.03 → n/d
Residual
-24.1%
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.