Basic Materials / Lumber & Wood ProductionTaipei Exchange
$4.67
-0.33 (-6.60%)
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 34% · confianza 13%
FCF escenarios
weak_data · normalized FCF $-234.1M · quality 35.3/100
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
0/100
F
Piotroski
1/9
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
$517M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-285.8%
↓Gross Margin
-10.9%
↓Debt/Equity
16.64
↑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
—
FCF margin
-12.6%
FCF / Net income
0.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.26B · net income $-1.10B · FCF $-409.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.26B | $3.26B | $4.88B | $4.65B | $3.79B |
| Net Income | $-1.10B | $-1.10B | $-887.7M | $-622.4M | $-787.3M |
| EBITDA | $-186.4M | $-186.4M | $38.7M | $298.0M | $-195.1M |
| EPS | — | — | -8.88 | -6.98 | -8.82 |
| Gross Margin | -10.9% | -10.9% | 10.9% | 10.3% | 10.6% |
| Operating Margin | -26.6% | -26.6% | -4.6% | -4.3% | -10.7% |
| Net Margin | -33.9% | -33.9% | -18.2% | -13.4% | -20.8% |
| Balance Sheet | |||||
| Debt/Equity | 16.64 | 16.64 | 6.53 | 4.19 | 3.80 |
| Current Ratio | 0.06 | 0.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-409.8M | $-409.8M | $-118.5M | $-234.1M | $-439.0M |
| Returns | |||||
| ROE | -285.8% | -285.8% | -88.0% | -41.1% | -46.1% |
| Valuation | |||||
| EV/EBITDA | — | — | 247.18 | 30.51 | — |
| P/B | 1.34 | 1.34 | 3.12 | 2.12 | 2.03 |
| Growth & Yield | |||||
| Revenue Growth | -33.3% | -33.3% | 4.9% | 22.9% | — |
| EPS Growth | — | — | -27.2% | 20.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-77.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-8.88 → n/d
Residual
-77.3%
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.