Technology / Information Technology ServicesTaiwan
$261.00
-10.00 (-3.69%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $343.7M · quality 82.7/100
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
54/100
C
Piotroski
4/9
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
$10.6B
P/E
22.8x
↑EV/EBITDA
15.4x
↑ROE
21.3%
↑Gross Margin
46.9%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.1%
FCF CAGR
+6.8%
FCF margin
19.5%
FCF / Net income
0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.05B · net income $436.9M · FCF $399.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.05B | $2.05B | $1.97B | $1.70B | $1.41B |
| Net Income | $436.9M | $436.9M | $379.2M | $269.5M | $201.3M |
| EBITDA | $613.7M | $613.7M | $540.6M | $403.6M | $304.2M |
| EPS | — | — | 10.24 | 7.57 | 6.00 |
| Gross Margin | 46.9% | 46.9% | 43.9% | 38.9% | 36.8% |
| Operating Margin | 25.9% | 25.9% | 23.6% | 20.2% | 18.3% |
| Net Margin | 21.4% | 21.4% | 19.2% | 15.9% | 14.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.02 | 0.03 | 0.05 |
| Current Ratio | 3.76 | 3.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $399.6M | $399.6M | $343.7M | $280.3M | $327.6M |
| Returns | |||||
| ROE | 21.3% | 21.3% | 41.5% | 35.3% | 31.7% |
| Valuation | |||||
| P/E | 22.81 | 22.81 | 30.96 | — | — |
| EV/EBITDA | 15.38 | 15.38 | 20.56 | — | — |
| P/B | 5.17 | 5.17 | 12.86 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 3.6% | 3.6% | 16.3% | 20.1% | — |
| EPS Growth | — | — | 35.3% | 26.2% | — |
| Dividend Yield | 3.6% | 3.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-12.9%
Start / end P/E
n/dx → n/dx
EPS bridge
10.24 → n/d
Residual
-16.5%
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.