Technology / Information Technology ServicesTaipei Exchange
$62.60
+0.40 (+0.64%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $334.3M · quality 66.0/100
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
34/100
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
$6.3B
P/E
24.8x
↑EV/EBITDA
14.3x
↑ROE
15.0%
↑Gross Margin
21.0%
↓Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.9%
FCF CAGR
+593.4%
FCF margin
5.0%
FCF / Net income
0.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.01B · net income $252.8M · FCF $248.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.01B | $5.01B | $3.93B | $4.18B | $4.35B |
| Net Income | $252.8M | $252.8M | $204.4M | $188.1M | $178.5M |
| EBITDA | $395.7M | $395.7M | $365.4M | $380.6M | $371.2M |
| EPS | — | — | 2.04 | 1.87 | 1.77 |
| Gross Margin | 21.0% | 21.0% | 24.3% | 22.2% | 20.5% |
| Operating Margin | 6.1% | 6.1% | 5.7% | 5.1% | 4.5% |
| Net Margin | 5.0% | 5.0% | 5.2% | 4.5% | 4.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.12 | 0.13 | 0.32 |
| Current Ratio | 1.79 | 1.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $248.4M | $248.4M | $334.3M | $610.8M | $745000.00 |
| Returns | |||||
| ROE | 15.0% | 15.0% | 13.5% | 12.8% | 12.5% |
| Valuation | |||||
| P/E | 24.84 | 24.84 | 35.62 | 23.34 | 19.35 |
| EV/EBITDA | 14.29 | 14.29 | 18.29 | 10.09 | 8.97 |
| P/B | 3.72 | 3.72 | 4.83 | 2.99 | 2.41 |
| Growth & Yield | |||||
| Revenue Growth | 27.5% | 27.5% | -6.0% | -3.8% | — |
| EPS Growth | — | — | 9.3% | 5.5% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-12.2%
Start / end P/E
n/dx → n/dx
EPS bridge
2.04 → n/d
Residual
-13.4%
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.