Technology / Information Technology ServicesTaipei Exchange
$125.50
+8.00 (+6.81%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $98.7M · quality 66.7/100
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
45/100
C
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
$2.6B
P/E
20.0x
↓EV/EBITDA
13.3x
↑ROE
23.8%
↑Gross Margin
19.1%
↓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
+18.9%
FCF CAGR
+80.0%
FCF margin
5.5%
FCF / Net income
0.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.80B · net income $132.3M · FCF $98.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.80B | $1.80B | $1.24B | $1.13B | $1.07B |
| Net Income | $132.3M | $132.3M | $94.5M | $92.1M | $62.0M |
| EBITDA | $178.6M | $178.6M | $130.0M | $126.2M | $87.9M |
| EPS | — | — | 5.02 | 5.06 | 3.76 |
| Gross Margin | 19.1% | 19.1% | 22.1% | 21.0% | 17.8% |
| Operating Margin | 9.0% | 9.0% | 9.7% | 10.1% | 8.5% |
| Net Margin | 7.3% | 7.3% | 7.6% | 8.1% | 5.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.16 | 0.16 | 0.69 |
| Cash Flow | |||||
| Free Cash Flow | $98.7M | $98.7M | $112.4M | $41.5M | $16.9M |
| Returns | |||||
| ROE | 23.8% | 23.8% | 30.9% | 36.4% | 34.9% |
| Valuation | |||||
| P/E | 20.02 | 20.02 | 18.98 | 22.94 | — |
| EV/EBITDA | 13.32 | 13.32 | 13.23 | 16.66 | — |
| P/B | 4.75 | 4.75 | 5.88 | 8.35 | — |
| Growth & Yield | |||||
| Revenue Growth | 45.1% | 45.1% | 9.9% | 5.4% | — |
| EPS Growth | — | — | -0.8% | 34.7% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+9.0%
Start / end P/E
n/dx → n/dx
EPS bridge
5.02 → n/d
Residual
+5.0%
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.