Industrials / Building Products & EquipmentTaipei Exchange
$28.15
-0.05 (-0.18%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $209.4M · quality 84.3/100
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
47/100
C
Piotroski
4/9
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
$0
P/E
11.8x
↓EV/EBITDA
7.5x
↓ROE
13.4%
↑Gross Margin
26.9%
↑Debt/Equity
0.28
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.7%
FCF CAGR
-1.3%
FCF margin
14.7%
FCF / Net income
1.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.42B · net income $196.0M · FCF $209.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.42B | $1.42B | $1.54B | $1.53B | $1.31B |
| Net Income | $196.0M | $196.0M | $246.1M | $255.4M | $173.6M |
| EBITDA | $289.5M | $289.5M | $353.1M | $364.8M | $259.0M |
| EPS | — | — | 2.99 | 3.11 | 2.12 |
| Gross Margin | 26.9% | 26.9% | 26.4% | 29.5% | 23.9% |
| Operating Margin | 16.3% | 16.3% | 16.3% | 19.7% | 13.2% |
| Net Margin | 13.8% | 13.8% | 16.0% | 16.7% | 13.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.28 | 0.28 | 0.27 | 0.35 | 0.68 |
| Current Ratio | 4.81 | 4.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $209.4M | $209.4M | $205.8M | $249.8M | $217.7M |
| Returns | |||||
| ROE | 13.4% | 13.4% | 16.0% | 17.1% | 13.1% |
| Valuation | |||||
| P/E | 11.78 | 11.78 | 11.59 | 11.82 | 7.92 |
| EV/EBITDA | 7.53 | 7.53 | 7.70 | 7.98 | 5.57 |
| P/B | 1.55 | 1.55 | 1.85 | 2.02 | 1.04 |
| Growth & Yield | |||||
| Revenue Growth | -7.8% | -7.8% | 1.0% | 16.4% | — |
| EPS Growth | — | — | -3.9% | 46.7% | — |
| Dividend Yield | 7.5% | 7.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-12.6%
Start / end P/E
n/dx → n/dx
EPS bridge
2.99 → n/d
Residual
-20.0%
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.