Industrials / Specialty Business ServicesTaipei Exchange
$22.90
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $173.2M · quality 74.7/100
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
44/100
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
$1.6B
P/E
8.7x
↓EV/EBITDA
3.9x
↓ROE
15.3%
↑Gross Margin
30.6%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.2%
FCF CAGR
-47.9%
FCF margin
1.8%
FCF / Net income
0.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.54B · net income $185.7M · FCF $27.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.54B | $1.54B | $1.56B | $1.48B | $1.54B |
| Net Income | $185.7M | $185.7M | $170.8M | $108.8M | $133.1M |
| EBITDA | $344.7M | $344.7M | $321.4M | $238.6M | $272.6M |
| EPS | — | — | 2.41 | 1.53 | 1.88 |
| Gross Margin | 30.6% | 30.6% | 30.5% | 27.2% | 26.6% |
| Operating Margin | 13.0% | 13.0% | 13.7% | 9.6% | 10.0% |
| Net Margin | 12.0% | 12.0% | 11.0% | 7.3% | 8.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.11 | 0.13 | 0.20 |
| Current Ratio | 2.43 | 2.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $27.5M | $27.5M | $189.1M | $173.2M | $194.0M |
| Returns | |||||
| ROE | 15.3% | 15.3% | 15.2% | 10.9% | 13.1% |
| Valuation | |||||
| P/E | 8.74 | 8.74 | 12.00 | 11.70 | 9.57 |
| EV/EBITDA | 3.90 | 3.90 | 5.42 | 3.82 | 3.68 |
| P/B | 1.33 | 1.33 | 1.82 | 1.15 | 1.17 |
| Growth & Yield | |||||
| Revenue Growth | -0.9% | -0.9% | 4.9% | -3.4% | — |
| EPS Growth | — | — | 57.2% | -18.4% | — |
| Dividend Yield | 5.2% | 5.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-3.5%
Start / end P/E
n/dx → n/dx
EPS bridge
2.41 → n/d
Residual
-8.7%
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.