Consumer Cyclical / RestaurantsTaipei Exchange
$35.00
+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 $169.9M · quality 44.0/100
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
23/100
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
$741M
P/E
28.9x
↑EV/EBITDA
N/A
•ROE
8.5%
↑Gross Margin
48.6%
↑Debt/Equity
2.98
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.5%
FCF CAGR
-20.1%
FCF margin
5.3%
FCF / Net income
4.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.20B · net income $25.0M · FCF $116.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.20B | $2.20B | $2.08B | $2.19B | $1.82B |
| Net Income | $25.0M | $25.0M | $-19.9M | $-127.9M | $-17.3M |
| EBITDA | $296.2M | $296.2M | $257.0M | $161.8M | $247.5M |
| EPS | — | — | -1.03 | -6.73 | -1.30 |
| Gross Margin | 48.6% | 48.6% | 46.5% | 47.8% | 46.4% |
| Operating Margin | 1.7% | 1.7% | -0.4% | -4.7% | -2.9% |
| Net Margin | 1.1% | 1.1% | -1.0% | -5.8% | -0.9% |
| Balance Sheet | |||||
| Debt/Equity | 2.98 | 2.98 | 2.77 | 8.27 | 2.82 |
| Cash Flow | |||||
| Free Cash Flow | $116.6M | $116.6M | $211.8M | $169.9M | $228.2M |
| Returns | |||||
| ROE | 8.5% | 8.5% | -8.2% | -158.7% | -7.6% |
| Valuation | |||||
| P/E | 28.93 | 28.93 | — | — | — |
| EV/EBITDA | — | — | 5.06 | — | — |
| P/B | — | — | 3.50 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 5.9% | 5.9% | -5.1% | 20.4% | — |
| EPS Growth | — | — | 84.7% | -417.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-27.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.03 → n/d
Residual
-27.4%
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.