Technology / Electronic ComponentsTaipei Exchange
$63.80
+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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $244.9M · quality 67.0/100
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
52/100
C
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
$6.4B
P/E
29.7x
↑EV/EBITDA
9.9x
↓ROE
4.8%
↑Gross Margin
15.5%
↓Debt/Equity
0.25
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.1%
FCF CAGR
-39.2%
FCF margin
3.4%
FCF / Net income
1.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.14B · net income $218.1M · FCF $244.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.14B | $7.14B | $7.51B | $7.52B | $9.18B |
| Net Income | $218.1M | $218.1M | $301.1M | $202.4M | $262.5M |
| EBITDA | $638.2M | $638.2M | $809.0M | $636.3M | $799.2M |
| EPS | — | — | 2.99 | 2.02 | 2.60 |
| Gross Margin | 15.5% | 15.5% | 14.6% | 14.0% | 12.8% |
| Operating Margin | 4.3% | 4.3% | 3.4% | 3.2% | 3.7% |
| Net Margin | 3.1% | 3.1% | 4.0% | 2.7% | 2.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.25 | 0.25 | 0.22 | 0.43 | 0.53 |
| Current Ratio | 2.13 | 2.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $244.9M | $244.9M | $277.1M | $214.7M | $1.09B |
| Returns | |||||
| ROE | 4.8% | 4.8% | 6.4% | 4.8% | 6.4% |
| Valuation | |||||
| P/E | 29.67 | 29.67 | 14.40 | 17.40 | 11.06 |
| EV/EBITDA | 9.92 | 9.92 | 5.33 | 6.51 | 4.38 |
| P/B | 1.40 | 1.40 | 0.92 | 0.84 | 0.71 |
| Growth & Yield | |||||
| Revenue Growth | -5.0% | -5.0% | -0.1% | -18.1% | — |
| EPS Growth | — | — | 48.0% | -22.3% | — |
| Dividend Yield | 2.0% | 2.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+91.4%
Start / end P/E
n/dx → n/dx
EPS bridge
2.99 → n/d
Residual
+89.3%
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.