Real Estate / Real Estate ServicesTaiwan
$19.10
+0.00 (+0.00%)
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 47.0/100
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
26/100
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
$14.1B
P/E
68.2x
↑EV/EBITDA
15.0x
↑ROE
1.6%
↓Gross Margin
19.4%
↓Debt/Equity
0.95
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.8%
FCF CAGR
—
FCF margin
7.9%
FCF / Net income
4.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.46B · net income $204.6M · FCF $902.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.46B | $11.46B | $12.78B | $14.20B | $13.72B |
| Net Income | $204.6M | $204.6M | $1.78B | $1.76B | $1.22B |
| EBITDA | $1.46B | $1.46B | $3.11B | $3.25B | $2.54B |
| EPS | — | — | 2.42 | 2.39 | 1.66 |
| Gross Margin | 19.4% | 19.4% | 28.6% | 26.6% | 24.0% |
| Operating Margin | 3.7% | 3.7% | 14.1% | 14.5% | 11.5% |
| Net Margin | 1.8% | 1.8% | 14.0% | 12.4% | 8.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.95 | 0.95 | 0.89 | 0.97 | 1.27 |
| Current Ratio | 3.88 | 3.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $902.1M | $902.1M | $1.44B | $2.79B | $-608.7M |
| Returns | |||||
| ROE | 1.6% | 1.6% | 12.9% | 14.2% | 10.4% |
| Valuation | |||||
| P/E | 68.21 | 68.21 | 11.74 | 12.45 | 16.42 |
| EV/EBITDA | 14.99 | 14.99 | 9.34 | 8.89 | 10.55 |
| P/B | 1.09 | 1.09 | 1.51 | 1.77 | 1.70 |
| Growth & Yield | |||||
| Revenue Growth | -10.4% | -10.4% | -10.0% | 3.5% | — |
| EPS Growth | — | — | 1.3% | 44.0% | — |
| Dividend Yield | 3.1% | 3.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-28.6%
Start / end P/E
n/dx → n/dx
EPS bridge
2.42 → n/d
Residual
-31.8%
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.