Industrials / Electrical Equipment & PartsTaipei Exchange
$66.30
-1.10 (-1.63%)
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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $102.2M · quality 33.7/100
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
37/100
D
Piotroski
6/9
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
$1.9B
P/E
17.4x
↑EV/EBITDA
10.0x
↑ROE
12.3%
↑Gross Margin
13.4%
↓Debt/Equity
0.72
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+19.3%
FCF CAGR
—
FCF margin
3.5%
FCF / Net income
0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.93B · net income $112.0M · FCF $102.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.93B | $2.93B | $1.70B | $1.91B | $1.73B |
| Net Income | $112.0M | $112.0M | $68.3M | $16.6M | $23.8M |
| EBITDA | $219.6M | $219.6M | $161.3M | $132.3M | $88.6M |
| EPS | — | — | 2.76 | 2.60 | 1.50 |
| Gross Margin | 13.4% | 13.4% | 17.9% | 14.4% | 12.9% |
| Operating Margin | 5.4% | 5.4% | 4.6% | 4.2% | 4.3% |
| Net Margin | 3.8% | 3.8% | 4.0% | 0.9% | 1.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.72 | 0.72 | 0.92 | 0.17 | 0.59 |
| Current Ratio | 1.66 | 1.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $102.2M | $102.2M | $-576.2M | $220.9M | $-129.5M |
| Returns | |||||
| ROE | 12.3% | 12.3% | 8.6% | 3.9% | 4.4% |
| Valuation | |||||
| P/E | 17.36 | 17.36 | — | — | — |
| EV/EBITDA | 10.04 | 10.04 | — | — | — |
| P/B | 2.14 | 2.14 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 72.1% | 72.1% | -10.8% | 10.5% | — |
| EPS Growth | — | — | 6.2% | 73.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.9%
Start / end P/E
n/dx → n/dx
EPS bridge
2.76 → n/d
Residual
-36.9%
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.