Technology / SolarShanghai
$33.12
-1.62 (-4.66%)
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 $-251.3M · quality 45.7/100
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
27/100
D
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
$7.3B
P/E
N/A
•EV/EBITDA
29.6x
↑ROE
-0.2%
↓Gross Margin
17.1%
↓Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+23.0%
FCF CAGR
—
FCF margin
-22.9%
FCF / Net income
156.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.88B · net income $-10.1M · FCF $-1.58B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.88B | $6.88B | $9.03B | $6.39B | $3.70B |
| Net Income | $-10.1M | $-10.1M | $631.5M | $345.0M | $44.4M |
| EBITDA | $213.5M | $213.5M | $936.4M | $520.1M | $103.1M |
| EPS | -0.05 | -0.05 | 3.11 | 1.71 | 0.22 |
| Gross Margin | 17.1% | 17.1% | 18.6% | 17.9% | 12.4% |
| Operating Margin | 5.5% | 5.5% | 11.1% | 9.2% | 3.1% |
| Net Margin | -0.1% | -0.1% | 7.0% | 5.4% | 1.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.48 | 0.48 | 0.32 | 0.27 | 0.18 |
| Current Ratio | 1.53 | 1.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.58B | $-1.58B | $-251.3M | $513.4M | $-561.9M |
| Returns | |||||
| ROE | -0.2% | -0.2% | 14.3% | 12.3% | 1.8% |
| Valuation | |||||
| P/E | — | — | 21.57 | 25.79 | 331.97 |
| EV/EBITDA | 29.58 | 29.58 | 13.00 | 14.80 | 133.08 |
| P/B | 1.63 | 1.63 | 3.09 | 3.17 | 5.91 |
| Growth & Yield | |||||
| Revenue Growth | -23.7% | -23.7% | 41.3% | 72.6% | — |
| EPS Growth | -101.6% | -101.6% | 81.9% | 672.1% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-27.3%
Start / end P/E
n/dx → n/dx
EPS bridge
3.11 → -0.05
Residual
-30.2%
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.