Industrials / Pollution & Treatment ControlsTaipei Exchange
$9.50
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $31.1M · quality 66.3/100
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
31/100
D
Piotroski
5/9
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
$209M
P/E
11.4x
↓EV/EBITDA
5.0x
↓ROE
7.2%
↑Gross Margin
20.7%
↓Debt/Equity
0.74
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.5%
FCF CAGR
+31.0%
FCF margin
3.9%
FCF / Net income
1.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $546.7M · net income $18.4M · FCF $21.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $546.7M | $546.7M | $565.4M | $552.6M | $571.5M |
| Net Income | $18.4M | $18.4M | $19.5M | $2.6M | $2.9M |
| EBITDA | $62.0M | $62.0M | $60.7M | $46.1M | $43.3M |
| EPS | — | — | 0.89 | 0.12 | 0.13 |
| Gross Margin | 20.7% | 20.7% | 19.1% | 16.9% | 15.9% |
| Operating Margin | 4.3% | 4.3% | 3.4% | 0.9% | 0.7% |
| Net Margin | 3.4% | 3.4% | 3.5% | 0.5% | 0.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.74 | 0.74 | 0.88 | 1.08 | 1.38 |
| Cash Flow | |||||
| Free Cash Flow | $21.2M | $21.2M | $31.1M | $35.4M | $9.4M |
| Returns | |||||
| ROE | 7.2% | 7.2% | 8.2% | 1.2% | 1.4% |
| Valuation | |||||
| P/E | 11.45 | 11.45 | 11.69 | 80.83 | 70.31 |
| EV/EBITDA | 5.01 | 5.01 | 5.76 | 7.53 | 8.48 |
| P/B | 0.82 | 0.82 | 0.97 | 0.98 | 0.93 |
| Growth & Yield | |||||
| Revenue Growth | -3.3% | -3.3% | 2.3% | -3.3% | — |
| EPS Growth | — | — | 641.7% | -7.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-13.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.89 → n/d
Residual
-13.2%
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.