Consumer Cyclical / Auto PartsTaipei Exchange
$168.00
+2.00 (+1.19%)
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 $367.7M · quality 79.7/100
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
41/100
C
Piotroski
3/9
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
$5.9B
P/E
17.4x
↑EV/EBITDA
12.6x
↑ROE
28.1%
↑Gross Margin
40.5%
↑Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.1%
FCF CAGR
-23.5%
FCF margin
26.1%
FCF / Net income
1.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.43B · net income $344.2M · FCF $373.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.43B | $1.43B | $1.47B | $1.10B | $1.67B |
| Net Income | $344.2M | $344.2M | $358.0M | $238.5M | $361.8M |
| EBITDA | $490.9M | $490.9M | $506.1M | $353.0M | $509.4M |
| EPS | — | — | 10.17 | 6.77 | 10.28 |
| Gross Margin | 40.5% | 40.5% | 43.2% | 38.6% | 35.7% |
| Operating Margin | 30.5% | 30.5% | 29.2% | 25.1% | 23.8% |
| Net Margin | 24.0% | 24.0% | 24.4% | 21.7% | 21.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.21 | 0.43 | 0.44 |
| Current Ratio | 2.74 | 2.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $373.1M | $373.1M | $367.7M | $339.0M | $834.0M |
| Returns | |||||
| ROE | 28.1% | 28.1% | 29.0% | 21.3% | 29.2% |
| Valuation | |||||
| P/E | 17.38 | 17.38 | 16.42 | 21.79 | 15.76 |
| EV/EBITDA | 12.55 | 12.55 | 12.02 | 15.61 | 11.76 |
| P/B | 4.87 | 4.87 | 4.77 | 4.63 | 4.60 |
| Growth & Yield | |||||
| Revenue Growth | -2.4% | -2.4% | 33.3% | -34.3% | — |
| EPS Growth | — | — | 50.2% | -34.1% | — |
| Dividend Yield | 5.2% | 5.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+16.4%
Start / end P/E
n/dx → n/dx
EPS bridge
10.17 → n/d
Residual
+11.1%
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.