Real Estate / Real Estate ServicesTaiwan
$14.25
+0.05 (+0.36%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
32/100
D
Piotroski
3/9
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
N/A
•EV/EBITDA
N/A
•ROE
-3.8%
↓Gross Margin
7.2%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+30.2%
FCF CAGR
—
FCF margin
27.2%
FCF / Net income
-2.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $378.5M · net income $-46.0M · FCF $102.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $378.5M | $378.5M | $241.9M | $291.9M | $171.6M |
| Net Income | $-46.0M | $-46.0M | $56.9M | $31.4M | $-48.8M |
| EBITDA | $-39.4M | $-39.4M | $64.2M | $35.9M | $-41.3M |
| EPS | — | — | 0.58 | 0.32 | -0.50 |
| Gross Margin | 7.2% | 7.2% | 19.0% | 5.3% | 6.4% |
| Operating Margin | 0.6% | 0.6% | 5.5% | -5.2% | -12.3% |
| Net Margin | -12.2% | -12.2% | 23.5% | 10.7% | -28.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Current Ratio | 11.58 | 11.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $102.9M | $102.9M | $64.8M | $-67.1M | $-39.3M |
| Returns | |||||
| ROE | -3.8% | -3.8% | 4.5% | 2.5% | -4.0% |
| Valuation | |||||
| P/E | — | — | 26.98 | 39.53 | — |
| EV/EBITDA | — | — | 21.11 | 30.79 | — |
| P/B | 1.16 | 1.16 | 1.20 | 0.99 | 1.02 |
| Growth & Yield | |||||
| Revenue Growth | 56.5% | 56.5% | -17.1% | 70.1% | — |
| EPS Growth | — | — | 81.2% | 164.0% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-18.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.58 → n/d
Residual
-20.9%
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.