Technology / Information Technology ServicesTaipei Exchange
$98.50
-2.50 (-2.48%)
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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $39.5M · quality 52.3/100
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
64/100
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
$1.2B
P/E
16.2x
↓EV/EBITDA
9.9x
↓ROE
25.3%
↑Gross Margin
31.0%
↓Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.0%
FCF CAGR
+158.5%
FCF margin
14.4%
FCF / Net income
1.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $676.6M · net income $77.3M · FCF $97.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $676.6M | $676.6M | $711.9M | $687.1M | $456.8M |
| Net Income | $77.3M | $77.3M | $75.8M | $63.5M | $37.7M |
| EBITDA | $111.0M | $111.0M | $108.5M | $90.8M | $57.5M |
| EPS | — | — | 5.97 | 5.75 | 3.53 |
| Gross Margin | 31.0% | 31.0% | 28.1% | 25.5% | 27.4% |
| Operating Margin | 14.2% | 14.2% | 13.2% | 11.6% | 10.2% |
| Net Margin | 11.4% | 11.4% | 10.7% | 9.2% | 8.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.16 | 0.12 | 0.07 |
| Cash Flow | |||||
| Free Cash Flow | $97.6M | $97.6M | $6.6M | $39.5M | $5.6M |
| Returns | |||||
| ROE | 25.3% | 25.3% | 26.2% | 25.0% | 20.9% |
| Valuation | |||||
| P/E | 16.23 | 16.23 | 13.57 | — | — |
| EV/EBITDA | 9.86 | 9.86 | 8.44 | — | — |
| P/B | 4.05 | 4.05 | 3.55 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -5.0% | -5.0% | 3.6% | 50.4% | — |
| EPS Growth | — | — | 3.8% | 62.9% | — |
| Dividend Yield | 5.0% | 5.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+13.1%
Start / end P/E
n/dx → n/dx
EPS bridge
5.97 → n/d
Residual
+8.1%
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.