Consumer Defensive / Farm ProductsTaipei Exchange
$56.00
+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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $120.5M · quality 52.3/100
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
45/100
C
Piotroski
7/9
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
$2.9B
P/E
14.0x
↓EV/EBITDA
8.6x
↓ROE
12.3%
↑Gross Margin
16.6%
↓Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
6.5%
FCF / Net income
1.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.99B · net income $209.1M · FCF $259.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.99B | $3.99B | $3.59B | $3.76B | — |
| Net Income | $209.1M | $209.1M | $129.7M | $140.7M | — |
| EBITDA | $354.1M | $354.1M | $236.5M | $243.6M | — |
| EPS | — | — | 2.65 | 3.02 | — |
| Gross Margin | 16.6% | 16.6% | 14.6% | 14.6% | — |
| Operating Margin | 6.5% | 6.5% | 4.3% | 4.2% | — |
| Net Margin | 5.2% | 5.2% | 3.6% | 3.7% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.34 | 0.35 | 0.48 |
| Current Ratio | 1.12 | 1.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $259.6M | $259.6M | $-138.2M | $120.5M | — |
| Returns | |||||
| ROE | 12.3% | 12.3% | 8.7% | 11.3% | — |
| Valuation | |||||
| P/E | 14.04 | 14.04 | — | — | — |
| EV/EBITDA | 8.61 | 8.61 | — | — | — |
| P/B | 1.71 | 1.71 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 11.1% | 11.1% | -4.6% | — | — |
| EPS Growth | — | — | -12.3% | — | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-7.8%
Start / end P/E
n/dx → n/dx
EPS bridge
2.65 → n/d
Residual
-10.1%
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.