Consumer Cyclical / Furnishings, Fixtures & AppliancesTaiwan
$177.00
+5.50 (+3.21%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $410.0M · quality 63.3/100
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
42/100
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
$9.7B
P/E
17.4x
↑EV/EBITDA
11.5x
↑ROE
21.2%
↑Gross Margin
40.2%
↑Debt/Equity
0.60
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.1%
FCF CAGR
-19.7%
FCF margin
10.7%
FCF / Net income
0.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.82B · net income $560.6M · FCF $410.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.82B | $3.82B | $4.01B | $3.86B | $4.33B |
| Net Income | $560.6M | $560.6M | $747.1M | $879.9M | $523.1M |
| EBITDA | $889.7M | $889.7M | $1.15B | $1.30B | $852.0M |
| EPS | — | — | 14.20 | 17.83 | 11.30 |
| Gross Margin | 40.2% | 40.2% | 43.4% | 46.6% | 34.4% |
| Operating Margin | 17.4% | 17.4% | 21.1% | 28.6% | 14.4% |
| Net Margin | 14.7% | 14.7% | 18.6% | 22.8% | 12.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.60 | 0.60 | 0.39 | 0.34 | 0.43 |
| Current Ratio | 1.98 | 1.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $410.0M | $410.0M | $102.8M | $1.12B | $792.7M |
| Returns | |||||
| ROE | 21.2% | 21.2% | 25.6% | 52.2% | 43.7% |
| Valuation | |||||
| P/E | 17.40 | 17.40 | 15.42 | — | — |
| EV/EBITDA | 11.49 | 11.49 | 10.06 | — | — |
| P/B | 3.67 | 3.67 | 3.94 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -4.7% | -4.7% | 3.9% | -10.8% | — |
| EPS Growth | — | — | -20.4% | 57.8% | — |
| Dividend Yield | 7.7% | 7.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+4.9%
Start / end P/E
n/dx → n/dx
EPS bridge
14.20 → n/d
Residual
-2.7%
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.