Technology / Computer HardwareTaipei Exchange
$46.20
+0.00 (+0.00%)
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 18%
FCF escenarios
weak_data · normalized FCF $64.5M · quality 43.7/100
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
76/100
B
Piotroski
6/9
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
$1.6B
P/E
17.3x
↓EV/EBITDA
11.2x
↓ROE
13.1%
↑Gross Margin
31.4%
↓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
+39.8%
FCF CAGR
—
FCF margin
11.2%
FCF / Net income
1.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $786.1M · net income $80.0M · FCF $88.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $786.1M | $786.1M | $623.4M | $560.4M | $287.7M |
| Net Income | $80.0M | $80.0M | $36.1M | $13.2M | $11.8M |
| EBITDA | $114.0M | $114.0M | $69.5M | $41.7M | $28.6M |
| EPS | — | — | 1.51 | 0.44 | 0.51 |
| Gross Margin | 31.4% | 31.4% | 30.4% | 30.9% | 35.2% |
| Operating Margin | 11.2% | 11.2% | 8.2% | 4.3% | 1.7% |
| Net Margin | 10.2% | 10.2% | 5.8% | 2.4% | 4.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.26 | 0.39 | 0.15 |
| Current Ratio | 6.40 | 6.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $88.1M | $88.1M | $64.5M | $-49.9M | $-112.7M |
| Returns | |||||
| ROE | 13.1% | 13.1% | 10.7% | 4.4% | 4.2% |
| Valuation | |||||
| P/E | 17.30 | 17.30 | 15.39 | 58.16 | 48.11 |
| EV/EBITDA | 11.17 | 11.17 | 7.72 | 19.60 | 19.83 |
| P/B | 2.55 | 2.55 | 1.64 | 2.54 | 2.01 |
| Growth & Yield | |||||
| Revenue Growth | 26.1% | 26.1% | 11.3% | 94.8% | — |
| EPS Growth | — | — | 242.9% | -14.3% | — |
| Dividend Yield | 0.3% | 0.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+96.9%
Start / end P/E
n/dx → n/dx
EPS bridge
1.51 → n/d
Residual
+96.5%
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.