Consumer Cyclical / Furnishings, Fixtures & AppliancesTaiwan
$33.45
+0.50 (+1.52%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $203.9M · quality 49.3/100
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
44/100
C
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
$1.8B
P/E
7.2x
↓EV/EBITDA
2.2x
↓ROE
9.7%
↑Gross Margin
18.5%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.4%
FCF CAGR
—
FCF margin
1.1%
FCF / Net income
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.26B · net income $253.1M · FCF $46.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.26B | $4.26B | $5.00B | $3.75B | $4.21B |
| Net Income | $253.1M | $253.1M | $479.5M | $237.9M | $168.1M |
| EBITDA | $437.0M | $437.0M | $696.9M | $387.7M | $261.1M |
| EPS | — | — | 8.85 | 4.37 | 3.25 |
| Gross Margin | 18.5% | 18.5% | 18.5% | 18.3% | 16.1% |
| Operating Margin | 7.3% | 7.3% | 9.5% | 6.0% | 1.9% |
| Net Margin | 5.9% | 5.9% | 9.6% | 6.4% | 4.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.02 | 0.01 |
| Current Ratio | 2.15 | 2.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $46.3M | $46.3M | $590.2M | $203.9M | $-441.0M |
| Returns | |||||
| ROE | 9.7% | 9.7% | 18.6% | 11.3% | 8.5% |
| Valuation | |||||
| P/E | 7.18 | 7.18 | 9.67 | 8.75 | 7.54 |
| EV/EBITDA | 2.24 | 2.24 | 5.11 | 3.69 | 2.87 |
| P/B | 0.69 | 0.69 | 1.80 | 0.99 | 0.64 |
| Growth & Yield | |||||
| Revenue Growth | -14.7% | -14.7% | 33.5% | -11.0% | — |
| EPS Growth | — | — | 102.5% | 34.5% | — |
| Dividend Yield | 7.5% | 7.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-50.0%
Start / end P/E
n/dx → n/dx
EPS bridge
8.85 → n/d
Residual
-57.5%
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.