Consumer Cyclical / Packaging & ContainersTaipei Exchange
$38.30
+1.25 (+3.37%)
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 $98.5M · quality 81.7/100
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
42/100
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
$1.4B
P/E
16.7x
↓EV/EBITDA
6.0x
↓ROE
7.2%
↑Gross Margin
16.9%
↓Debt/Equity
0.26
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.0%
FCF CAGR
-12.2%
FCF margin
5.1%
FCF / Net income
1.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.84B · net income $83.2M · FCF $92.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.84B | $1.84B | $1.78B | $1.53B | $1.68B |
| Net Income | $83.2M | $83.2M | $83.9M | $58.6M | $86.9M |
| EBITDA | $250.8M | $250.8M | $256.2M | $223.8M | $258.3M |
| EPS | — | — | 2.61 | 1.86 | 2.75 |
| Gross Margin | 16.9% | 16.9% | 17.5% | 16.5% | 17.4% |
| Operating Margin | 5.3% | 5.3% | 5.3% | 4.6% | 4.1% |
| Net Margin | 4.5% | 4.5% | 4.7% | 3.8% | 5.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.26 | 0.26 | 0.32 | 0.53 | 0.55 |
| Cash Flow | |||||
| Free Cash Flow | $92.9M | $92.9M | $98.5M | $135.7M | $137.2M |
| Returns | |||||
| ROE | 7.2% | 7.2% | 7.4% | 5.9% | 8.8% |
| Valuation | |||||
| P/E | 16.72 | 16.72 | 11.26 | — | — |
| EV/EBITDA | 6.00 | 6.00 | 4.29 | — | — |
| P/B | 1.20 | 1.20 | 0.83 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 3.3% | 3.3% | 15.9% | -8.7% | — |
| EPS Growth | — | — | 40.3% | -32.4% | — |
| Dividend Yield | 5.2% | 5.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-3.4%
Start / end P/E
n/dx → n/dx
EPS bridge
2.61 → n/d
Residual
-8.6%
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.