Technology / Computer HardwareTaipei Exchange
$41.20
-4.55 (-9.82%)
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 18%
FCF escenarios
weak_data · normalized FCF $60.5M · quality 37.3/100
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
44/100
C
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
$1.0B
P/E
2060.0x
↑EV/EBITDA
44.0x
↑ROE
0.1%
↓Gross Margin
11.7%
↓Debt/Equity
0.71
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.3%
FCF CAGR
—
FCF margin
5.7%
FCF / Net income
106.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.16B · net income $622000.0 · FCF $66.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.16B | $1.16B | $1.24B | $1.47B | $1.45B |
| Net Income | $622000.00 | $622000.00 | $-18.6M | $-1.6M | $10.7M |
| EBITDA | $25.7M | $25.7M | $-12.2M | $11.6M | $34.3M |
| EPS | — | — | -0.74 | -0.06 | 0.42 |
| Gross Margin | 11.7% | 11.7% | 7.9% | 8.7% | 9.5% |
| Operating Margin | -0.4% | -0.4% | -3.7% | -1.3% | -0.3% |
| Net Margin | 0.1% | 0.1% | -1.5% | -0.1% | 0.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.71 | 0.71 | 0.86 | 0.89 | 0.97 |
| Current Ratio | 1.07 | 1.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $66.3M | $66.3M | $60.5M | $12.9M | $-9.4M |
| Returns | |||||
| ROE | 0.1% | 0.1% | -3.8% | -0.3% | 1.9% |
| Valuation | |||||
| P/E | 2060.00 | 2060.00 | — | — | 54.29 |
| EV/EBITDA | 43.97 | 43.97 | — | 65.95 | 24.64 |
| P/B | 1.97 | 1.97 | 1.54 | 0.98 | 1.04 |
| Growth & Yield | |||||
| Revenue Growth | -6.4% | -6.4% | -16.1% | 1.3% | — |
| EPS Growth | — | — | -1133.3% | -114.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+85.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.74 → n/d
Residual
+85.4%
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.