Consumer Cyclical / Auto PartsTaipei Exchange
$52.20
-0.20 (-0.38%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $594.7M · quality 65.3/100
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
45/100
C
Piotroski
7/9
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
$3.8B
P/E
10.0x
↓EV/EBITDA
4.2x
↓ROE
10.2%
↑Gross Margin
24.2%
↓Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.2%
FCF CAGR
+6.2%
FCF margin
9.4%
FCF / Net income
1.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.32B · net income $389.9M · FCF $594.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.32B | $6.32B | $5.52B | $5.21B | $4.85B |
| Net Income | $389.9M | $389.9M | $314.4M | $432.2M | $412.0M |
| EBITDA | $637.6M | $637.6M | $513.1M | $674.8M | $637.2M |
| EPS | — | — | 4.18 | 5.74 | 5.47 |
| Gross Margin | 24.2% | 24.2% | 24.0% | 25.9% | 25.6% |
| Operating Margin | 6.9% | 6.9% | 6.0% | 8.9% | 8.5% |
| Net Margin | 6.2% | 6.2% | 5.7% | 8.3% | 8.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.10 | 0.11 | 0.14 |
| Current Ratio | 1.98 | 1.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $594.7M | $594.7M | $-126.6M | $687.1M | $496.6M |
| Returns | |||||
| ROE | 10.2% | 10.2% | 8.6% | 12.0% | 12.2% |
| Valuation | |||||
| P/E | 9.98 | 9.98 | 12.73 | 12.89 | 11.85 |
| EV/EBITDA | 4.16 | 4.16 | 6.41 | 6.66 | 6.17 |
| P/B | 0.99 | 0.99 | 1.09 | 1.55 | 1.45 |
| Growth & Yield | |||||
| Revenue Growth | 14.6% | 14.6% | 6.0% | 7.4% | — |
| EPS Growth | — | — | -27.2% | 4.9% | — |
| Dividend Yield | 4.4% | 4.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-4.0%
Start / end P/E
n/dx → n/dx
EPS bridge
4.18 → n/d
Residual
-8.4%
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.