Communication Services / Telecom ServicesTaipei Exchange
$361.00
+1.50 (+0.42%)
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 $275.0M · quality 50.7/100
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
42/100
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
$27.8B
P/E
23.0x
↑EV/EBITDA
15.4x
↑ROE
33.8%
↑Gross Margin
52.6%
↑Debt/Equity
0.65
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.6%
FCF CAGR
+19.0%
FCF margin
20.2%
FCF / Net income
0.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.94B · net income $1.23B · FCF $797.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.94B | $3.94B | $3.79B | $3.24B | $3.08B |
| Net Income | $1.23B | $1.23B | $1.08B | $921.1M | $836.8M |
| EBITDA | $1.93B | $1.93B | $1.60B | $1.37B | $1.25B |
| EPS | 15.68 | 15.68 | 13.77 | 11.78 | 10.71 |
| Gross Margin | 52.6% | 52.6% | 47.4% | 48.9% | 47.7% |
| Operating Margin | 40.1% | 40.1% | 35.3% | 35.4% | 33.7% |
| Net Margin | 31.1% | 31.1% | 28.4% | 28.4% | 27.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.65 | 0.65 | 0.61 | 0.66 | 0.52 |
| Current Ratio | 0.53 | 0.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $797.2M | $797.2M | $-152.8M | $275.0M | $472.7M |
| Returns | |||||
| ROE | 33.8% | 33.8% | 27.6% | 25.5% | 25.3% |
| Valuation | |||||
| P/E | 23.04 | 23.04 | 33.77 | 27.89 | 23.68 |
| EV/EBITDA | 15.40 | 15.40 | 23.46 | 19.02 | 13.86 |
| P/B | 7.78 | 7.78 | 9.32 | 7.12 | 5.44 |
| Growth & Yield | |||||
| Revenue Growth | 4.0% | 4.0% | 17.0% | 5.3% | — |
| EPS Growth | 13.9% | 13.9% | 16.9% | 10.0% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
26.9%
EPS terminal req.
$32.03
Spread vs growth
-13.0%
5Y implied EPS CAGR
19.8%
EPS terminal req.
$38.76
Spread vs growth
-6.0%
10Y implied EPS CAGR
14.8%
EPS terminal req.
$62.42
Spread vs growth
-0.9%
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
-8.8%
Start / end P/E
30.1x → 23.0x
EPS bridge
13.77 → 15.68
Residual
-3.2%
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.