NT$180.50 ($5.69)

+10.00 (+5.87%)

Weekly Expected Move ±3.1%

NT$160 NT$165 NT$170 NT$176 NT$181

TAI · Basic Materials · Chemicals - Specialty · Tech Score Buy · Power 62 · NT$51.1B mcap · 122M float · 0.600% daily turnover

Overview Chart Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ETF Exposure

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

Oct 05, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. 1773.TW receives an overall rating of B. Strongest factors: ROE (5/5), ROA (5/5). Areas of concern: D/E (1/5), P/E (2/5), P/B (1/5).

Rating Change History

Date	From	To
2026-10-01	B+	B
2026-07-30	C-	B+
2026-07-22	B+	C-
2026-05-07	C-	B+
2026-04-23	B+	C-
2026-03-12	C-	B+
2026-03-05	B+	C-
2026-02-23	None	ADDED
2026-02-16	EXISTED	None

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 68 Grade A+

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. 1773.TW scores highest in Safety (100/100) and lowest in Cash Flow (45/100). An overall grade of A+ places 1773.TW among the highest-quality companies in its peer group.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

5.98

Safe Zone

Piotroski F-Score

8/9

✓ ✓ ✓ ✓ ✓ ✗ ✓ ✓ ✓

Beneish M-Score

-2.48

Unlikely Manipulator

Ohlson O-Score

-9.77

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AA+

Score: 90.6/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 1.29x

Accruals: -4.0%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. 1773.TW scores 5.98, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. 1773.TW scores 8/9, signaling strong financial health across all three dimensions. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. 1773.TW's score of -2.48 falls below this threshold, suggesting earnings are unlikely to be manipulated. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. 1773.TW's implied 0.0% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. 1773.TW receives an estimated rating of AA+ (score: 90.6/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). 1773.TW's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

22.47x

PEG

1.06x

P/S

4.30x

P/B

4.73x

P/FCF

47.26x

P/OCF

16.45x

EV/EBITDA

14.67x

EV/Revenue

4.26x

EV/EBIT

18.29x

EV/FCF

49.44x

Earnings Yield

4.71%

FCF Yield

2.12%

Shareholder Yield

1.22%

Graham Number

$82.85

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 22.5x earnings, 1773.TW commands a growth premium. Graham's intrinsic value formula yields $82.85 per share, 106% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

0.807

NI / EBT

Interest Burden

1.021

EBT / EBIT

EBIT Margin

0.233

EBIT / Rev

Asset Turnover

0.725

Rev / Assets

Equity Multiplier

1.615

Assets / Equity

ROE

22.4%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. 1773.TW's ROE of 22.4% is driven by Asset Turnover (0.725), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

6.98%

Fair P/E

22.46x

Intrinsic Value

$179.91

Price/Value

0.94x

Margin of Safety

5.51%

Premium

-5.51%

Assessment

Neutral

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with 1773.TW's realized 7.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. 1773.TW trades at a -6% premium to its adjusted intrinsic value of $179.91, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 22.5x compares to the current market P/E of 22.5x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$170.50

Median 1Y

$197.06

5th Pctile

$100.56

95th Pctile

$385.48

Ann. Volatility

38.4%

25th–75th percentile 5th–95th percentile Median path Historical

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	26.0%	25.8%	25.6%	26.9%	26.4%	24.6%	21.8%	21.7%	19.4%	18.9%	18.4%	19.9%	19.9%	19.5%	19.4%	20.1%	19.8%	19.5%	19.7%	22.4%	22.44%
ROA	17.3%	16.9%	16.8%	16.1%	16.3%	14.9%	13.5%	12.4%	11.4%	11.3%	11.5%	11.4%	11.7%	12.0%	12.5%	12.2%	12.4%	12.5%	13.0%	13.9%	13.89%
ROIC	18.2%	18.3%	18.1%	18.3%	17.6%	17.0%	15.4%	15.0%	12.7%	13.2%	13.5%	13.6%	13.0%	13.4%	14.0%	14.3%	14.0%	14.1%	14.4%	16.4%	16.43%
ROCE	24.5%	24.0%	24.1%	25.4%	21.4%	20.1%	18.3%	17.7%	16.0%	16.4%	17.5%	18.6%	16.9%	18.0%	18.5%	19.2%	18.3%	18.5%	18.4%	20.7%	20.74%
Gross Margin	26.0%	25.6%	29.8%	29.6%	30.1%	29.6%	31.4%	32.6%	30.1%	33.9%	33.3%	33.3%	31.9%	31.9%	33.5%	33.4%	34.2%	35.3%	37.6%	34.8%	34.77%
Operating Margin	15.4%	16.1%	19.7%	20.2%	21.1%	18.2%	18.8%	21.3%	18.8%	20.0%	17.7%	20.8%	19.9%	18.2%	20.5%	19.8%	21.8%	20.6%	23.4%	23.5%	23.54%
Net Margin	13.1%	13.2%	15.8%	16.2%	17.2%	15.1%	15.0%	17.6%	15.4%	16.1%	15.1%	17.5%	16.6%	16.0%	17.3%	16.8%	18.8%	18.1%	19.9%	19.6%	19.65%
EBITDA Margin	18.5%	18.1%	22.9%	23.4%	24.7%	22.2%	23.4%	26.3%	23.5%	26.6%	24.1%	26.8%	26.6%	25.4%	27.5%	27.4%	28.9%	29.2%	29.4%	28.6%	28.60%
FCF Margin	-2.4%	-4.7%	-5.5%	-5.5%	-4.7%	-2.5%	-1.2%	-0.8%	-1.9%	2.0%	8.9%	7.9%	8.3%	9.9%	7.6%	10.7%	14.4%	11.0%	8.9%	8.6%	8.61%
OCF Margin	12.5%	12.8%	14.0%	14.6%	16.5%	20.0%	21.9%	22.6%	20.4%	21.4%	24.6%	24.6%	21.7%	21.2%	19.0%	20.3%	27.1%	26.5%	26.0%	24.7%	24.72%
ROE 3Y Avg	snapshot only																				19.61%
ROE 5Y Avg	snapshot only																				20.84%
ROA 3Y Avg	snapshot only																				11.91%
ROIC 3Y Avg	snapshot only																				14.07%
ROIC Economic	snapshot only																				16.03%
Cash ROA	snapshot only																				16.62%
Cash ROIC	snapshot only																				22.49%
CROIC	snapshot only																				7.83%
NOPAT Margin	snapshot only																				18.06%
Pretax Margin	snapshot only																				23.75%
R&D / Revenue	snapshot only																				2.75%
SGA / Revenue	snapshot only																				10.31%
SBC / Revenue	snapshot only																				0.00%

Valuation

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	13.91	16.35	19.68	16.40	11.90	12.22	13.96	15.49	16.79	17.15	22.98	18.47	20.75	17.96	14.54	19.28	20.62	20.28	18.76	21.22	22.472
P/S Ratio	2.10	2.37	2.84	2.39	1.85	1.97	2.22	2.52	2.65	2.75	3.68	2.96	3.39	2.93	2.45	3.21	3.55	3.60	3.46	4.07	4.303
P/B Ratio	3.34	3.90	4.63	4.03	2.88	2.77	2.85	3.22	3.13	3.11	4.06	3.48	3.90	3.31	2.66	3.65	3.83	3.69	3.44	4.46	4.726
P/FCF	-89.32	-50.54	-51.75	-43.73	-39.15	-79.81	-188.55	-298.58	-139.70	139.49	41.34	37.69	40.94	29.59	32.27	30.03	24.64	32.74	38.69	47.26	47.260
P/OCF	16.80	18.57	20.25	16.33	11.17	9.81	10.17	11.14	12.98	12.83	14.94	12.06	15.61	13.81	12.86	15.84	13.10	13.59	13.29	16.45	16.453
EV/EBITDA	10.59	12.41	14.68	12.47	9.40	9.44	10.57	11.70	12.79	12.39	15.75	12.94	14.43	12.48	10.14	12.95	13.93	13.51	12.72	14.67	14.673
EV/Revenue	2.28	2.54	3.01	2.58	2.09	2.20	2.48	2.82	3.05	3.09	3.95	3.27	3.76	3.21	2.69	3.46	3.81	3.82	3.66	4.26	4.255
EV/EBIT	12.37	14.45	17.22	14.82	11.36	11.58	13.20	14.86	16.24	15.96	20.58	16.91	18.91	16.26	13.05	16.67	17.88	17.21	16.11	18.29	18.291
EV/FCF	-96.59	-54.03	-54.82	-47.31	-44.19	-89.37	-210.07	-334.59	-160.77	156.96	44.39	41.64	45.34	32.46	35.52	32.36	26.41	34.72	40.89	49.44	49.445
Earnings Yield	7.2%	6.1%	5.1%	6.1%	8.4%	8.2%	7.2%	6.5%	6.0%	5.8%	4.4%	5.4%	4.8%	5.6%	6.9%	5.2%	4.8%	4.9%	5.3%	4.7%	4.71%
FCF Yield	-1.1%	-2.0%	-1.9%	-2.3%	-2.6%	-1.3%	-0.5%	-0.3%	-0.7%	0.7%	2.4%	2.7%	2.4%	3.4%	3.1%	3.3%	4.1%	3.1%	2.6%	2.1%	2.12%
PEG Ratio	snapshot only																				1.061
Price/Tangible Book	snapshot only																				4.483
EV/OCF	snapshot only																				17.214
EV/Gross Profit	snapshot only																				12.002
Acquirers Multiple	snapshot only																				19.012
Shareholder Yield	snapshot only																				1.22%
Graham Number	snapshot only																				$82.85

Leverage & Solvency

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	1.41	1.33	1.26	0.99	1.53	1.43	1.39	1.16	1.20	1.22	1.00	0.80	1.33	1.14	1.22	1.09	1.30	1.21	1.33	1.04	1.041
Quick Ratio	0.86	0.81	0.69	0.53	0.88	0.76	0.73	0.61	0.64	0.68	0.55	0.45	0.67	0.65	0.63	0.66	0.70	0.72	0.76	0.53	0.533
Debt/Equity	0.32	0.32	0.32	0.38	0.44	0.40	0.38	0.43	0.50	0.43	0.34	0.40	0.45	0.37	0.30	0.33	0.32	0.27	0.26	0.26	0.258
Net Debt/Equity	0.27	0.27	0.27	0.33	0.37	0.33	0.33	0.39	0.47	0.39	0.30	0.36	0.42	0.32	0.27	0.28	0.27	0.22	0.20	0.21	0.206
Debt/Assets	0.20	0.20	0.20	0.22	0.26	0.24	0.23	0.25	0.29	0.26	0.22	0.24	0.27	0.23	0.20	0.21	0.21	0.18	0.17	0.16	0.158
Debt/EBITDA	0.94	0.96	0.94	1.08	1.26	1.21	1.27	1.41	1.79	1.51	1.23	1.36	1.51	1.25	1.03	1.08	1.09	0.93	0.90	0.81	0.811
Net Debt/EBITDA	0.80	0.80	0.82	0.94	1.07	1.01	1.08	1.26	1.68	1.38	1.08	1.23	1.40	1.11	0.93	0.93	0.93	0.77	0.68	0.65	0.648
Interest Coverage	1013.46	876.28	874.05	885.38	779.33	651.91	496.99	405.10	345.69	103.07	64.87	49.08	37.80	37.59	38.54	39.79	48.25	60.14	80.73	119.43	119.428
Equity Multiplier	1.58	1.61	1.60	1.73	1.66	1.68	1.63	1.77	1.75	1.66	1.58	1.72	1.66	1.60	1.52	1.60	1.54	1.52	1.50	1.63	1.633
Cash Ratio	snapshot only																				0.129
Debt Service Coverage	snapshot only																				148.876
Cash to Debt	snapshot only																				0.200
FCF to Debt	snapshot only																				0.366
Defensive Interval	snapshot only																				504.6 days

Efficiency & Turnover

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	1.14	1.16	1.16	1.10	1.05	0.93	0.85	0.76	0.72	0.70	0.72	0.71	0.72	0.74	0.74	0.73	0.72	0.70	0.71	0.72	0.725
Inventory Turnover	6.54	6.49	6.01	5.53	5.75	4.80	4.31	3.92	4.11	3.94	4.13	4.28	4.04	4.62	4.44	4.91	4.15	4.62	4.11	4.16	4.164
Receivables Turnover	7.47	7.61	8.20	7.64	7.63	7.48	7.40	7.03	6.85	7.28	7.69	8.01	7.45	8.03	8.38	8.02	7.72	8.09	8.16	7.97	7.969
Payables Turnover	16.46	15.39	15.42	16.66	21.50	14.70	15.55	17.89	26.07	16.94	16.11	22.73	23.50	18.86	15.29	23.86	17.88	15.71	15.56	19.27	19.267
DSO	49	48	45	48	48	49	49	52	53	50	47	46	49	45	44	46	47	45	45	46	45.8 days
DIO	56	56	61	66	64	76	85	93	89	93	88	85	90	79	82	74	88	79	89	88	87.7 days
DPO	22	24	24	22	17	25	23	20	14	22	23	16	16	19	24	15	20	23	23	19	18.9 days
Cash Conversion Cycle	83	80	82	92	94	100	110	125	128	121	113	115	124	105	102	104	115	101	110	115	114.5 days
Fixed Asset Turnover	snapshot only																				1.054
Operating Cycle	snapshot only																				133.5 days
Cash Velocity	snapshot only																				21.225
Capital Intensity	snapshot only																				1.488

Growth (YoY)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue	31.0%	43.3%	47.0%	35.7%	18.2%	1.8%	-9.7%	-17.3%	-17.7%	-13.2%	-6.4%	2.9%	9.0%	12.2%	11.0%	9.7%	6.5%	4.0%	5.6%	10.3%	10.33%
Net Income	38.9%	37.7%	34.3%	24.0%	21.4%	12.9%	-0.4%	-7.6%	-16.5%	-13.5%	-5.9%	1.5%	13.1%	14.3%	16.5%	13.9%	12.2%	13.3%	15.8%	27.0%	26.97%
EPS	39.1%	37.8%	34.9%	24.0%	21.2%	11.5%	-0.7%	-7.5%	-16.1%	-13.5%	-5.7%	1.4%	13.1%	15.3%	16.1%	-5.0%	-6.5%	-5.6%	-2.9%	27.1%	27.08%
FCF	-1.5%	-2.0%	-4.5%	-1.5%	-1.4%	46.6%	80.6%	87.2%	67.0%	1.7%	8.1%	10.6%	5.8%	4.6%	-5.5%	49.3%	85.2%	15.6%	24.6%	-11.2%	-11.18%
EBITDA	30.3%	30.1%	30.8%	22.3%	22.0%	16.2%	3.2%	-3.6%	-11.6%	-7.1%	0.2%	7.8%	19.2%	15.9%	17.4%	16.0%	11.7%	14.2%	14.2%	19.8%	19.79%
Op. Income	40.1%	40.8%	37.1%	26.8%	25.9%	15.2%	0.9%	-7.9%	-17.5%	-13.5%	-7.2%	0.3%	11.2%	9.0%	13.2%	11.2%	8.9%	12.2%	14.1%	26.0%	26.03%
OCF Growth	snapshot only																				34.57%
Asset Growth	snapshot only																				17.04%
Equity Growth	snapshot only																				14.38%
Debt Growth	snapshot only																				-10.32%
Shares Change	snapshot only																				-0.09%
Dividend Growth	snapshot only																				-21.81%

Growth (CAGR)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	9.3%	11.5%	14.5%	16.8%	16.7%	14.8%	11.3%	8.8%	8.4%	8.2%	7.5%	4.9%	2.0%	-0.3%	-2.1%	-2.2%	-1.5%	0.5%	3.2%	7.6%	7.60%
Revenue 5Y	10.7%	12.5%	13.2%	13.3%	12.1%	10.7%	9.2%	6.3%	4.9%	4.2%	4.9%	6.3%	7.4%	8.0%	7.4%	7.8%	8.2%	8.1%	7.8%	6.9%	6.93%
EPS 3Y	18.1%	20.3%	23.9%	35.2%	29.1%	26.8%	20.8%	15.8%	12.2%	10.0%	8.1%	5.2%	4.7%	3.6%	2.8%	-3.8%	-3.9%	-2.0%	2.1%	7.0%	6.98%
EPS 5Y	15.9%	15.6%	16.3%	16.5%	16.7%	15.5%	14.2%	12.3%	10.9%	11.0%	12.3%	18.3%	15.3%	15.2%	14.1%	8.4%	8.4%	7.7%	7.3%	7.0%	7.03%
Net Income 3Y	18.0%	20.2%	23.7%	27.1%	29.2%	27.3%	20.7%	15.8%	12.1%	10.4%	8.0%	5.2%	4.7%	3.7%	3.0%	2.2%	1.9%	3.8%	8.3%	13.7%	13.68%
Net Income 5Y	15.8%	15.5%	16.1%	16.4%	16.5%	15.7%	14.1%	12.3%	10.7%	11.2%	12.2%	14.0%	15.3%	15.3%	14.1%	12.4%	12.3%	11.7%	11.2%	11.0%	10.97%
EBITDA 3Y	18.1%	20.4%	23.7%	26.2%	28.0%	25.4%	19.5%	15.3%	12.0%	12.0%	10.6%	8.3%	8.7%	7.7%	6.7%	6.4%	5.6%	7.1%	10.4%	14.4%	14.41%
EBITDA 5Y	15.0%	15.0%	16.1%	16.7%	16.8%	16.4%	15.1%	13.5%	12.2%	13.5%	14.4%	15.9%	17.2%	16.2%	15.0%	13.9%	13.3%	13.2%	12.7%	12.0%	12.03%
Gross Profit 3Y	12.3%	16.2%	18.8%	21.2%	21.8%	19.0%	14.2%	10.4%	8.1%	10.8%	9.7%	8.3%	7.9%	4.8%	3.5%	3.2%	3.4%	5.1%	8.6%	12.7%	12.65%
Gross Profit 5Y	12.4%	13.6%	13.8%	14.1%	13.5%	12.7%	11.7%	9.8%	8.9%	9.6%	10.8%	12.3%	13.3%	12.4%	10.8%	9.9%	9.6%	11.1%	10.8%	10.8%	10.81%
Op. Income 3Y	19.7%	22.7%	26.9%	30.8%	33.7%	31.0%	23.5%	17.9%	13.4%	12.0%	8.7%	5.4%	4.9%	2.8%	2.0%	0.9%	-0.0%	1.9%	6.2%	12.0%	12.01%
Op. Income 5Y	16.5%	17.6%	18.2%	19.1%	19.7%	17.7%	16.5%	14.0%	12.2%	13.0%	13.8%	15.6%	17.0%	16.2%	14.6%	12.8%	12.0%	11.4%	10.6%	10.4%	10.42%
FCF 3Y	—	—	—	—	—	—	—	—	—	-27.5%	69.3%	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	68.0%	—	—	—	78.0%	22.9%	27.0%	20.0%	41.7%	—	—
OCF 3Y	15.6%	31.9%	24.6%	23.0%	37.2%	25.6%	18.5%	14.8%	6.9%	14.3%	26.9%	34.2%	22.5%	18.1%	8.3%	9.0%	16.1%	10.3%	9.3%	10.9%	10.86%
OCF 5Y	5.0%	9.8%	9.3%	10.7%	13.4%	14.6%	22.2%	22.7%	19.6%	27.8%	23.5%	21.6%	25.0%	15.4%	8.5%	8.9%	13.5%	16.6%	20.4%	24.1%	24.13%
Assets 3Y	19.5%	21.6%	23.2%	23.2%	22.9%	24.6%	24.1%	24.4%	24.1%	20.7%	18.0%	16.4%	15.4%	12.5%	10.2%	8.6%	8.5%	8.0%	9.2%	10.3%	10.26%
Assets 5Y	14.3%	15.4%	16.1%	17.4%	19.4%	18.8%	18.4%	17.4%	19.8%	18.9%	18.3%	17.9%	17.6%	17.4%	16.9%	17.1%	16.4%	15.7%	15.2%	14.2%	14.22%
Equity 3Y	11.7%	12.2%	13.4%	17.4%	18.0%	17.8%	17.6%	15.7%	15.4%	14.7%	14.1%	14.0%	13.6%	12.9%	12.0%	11.5%	11.3%	11.8%	12.2%	13.2%	13.17%
Book Value 3Y	11.8%	12.3%	13.6%	24.9%	17.9%	17.3%	17.7%	15.7%	15.6%	14.3%	14.3%	14.0%	13.7%	12.8%	11.8%	5.0%	4.9%	5.6%	5.8%	6.5%	6.50%
Dividend 3Y	24.1%	24.0%	24.1%	31.8%	-1.6%	-1.9%	-1.4%	-1.5%	14.6%	14.1%	14.6%	14.5%	-3.8%	-3.9%	-4.0%	-9.5%	-13.2%	-13.1%	-13.2%	-13.3%	-13.33%

Growth Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	0.77	0.68	0.69	0.78	0.82	0.79	0.73	0.61	0.55	0.46	0.44	0.45	0.48	0.47	0.38	0.38	0.47	0.66	0.85	0.95	0.945
Earnings Stability	0.76	0.75	0.80	0.83	0.82	0.85	0.89	0.86	0.76	0.78	0.81	0.79	0.73	0.74	0.76	0.73	0.66	0.71	0.77	0.71	0.710
Margin Stability	0.91	0.93	0.92	0.93	0.92	0.95	0.94	0.94	0.92	0.91	0.90	0.90	0.90	0.92	0.92	0.93	0.94	0.94	0.94	0.93	0.932
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1	1
Earnings Persistence	0.84	0.85	0.86	0.90	0.91	0.95	1.00	0.97	0.93	0.95	0.98	0.99	0.95	0.94	0.93	0.94	0.95	0.95	0.94	0.89	0.892
Earnings Smoothness	0.67	0.68	0.71	0.79	0.81	0.88	1.00	0.92	0.82	0.85	0.94	0.98	0.88	0.87	0.85	0.87	0.89	0.88	0.85	0.76	0.762
ROE Trend	0.05	0.05	0.04	0.02	0.02	0.01	-0.02	-0.04	-0.05	-0.05	-0.04	-0.04	-0.03	-0.02	-0.01	-0.01	-0.00	-0.00	0.00	0.02	0.021
Gross Margin Trend	-0.00	-0.00	-0.02	-0.02	-0.01	0.01	0.01	0.02	0.03	0.03	0.04	0.03	0.03	0.02	0.01	0.01	0.01	0.02	0.03	0.03	0.028
FCF Margin Trend	-0.02	-0.06	-0.07	-0.07	-0.07	-0.03	0.00	0.03	0.02	0.06	0.12	0.11	0.12	0.10	0.04	0.07	0.11	0.05	0.01	-0.01	-0.007
Sustainable Growth Rate	15.3%	15.8%	16.2%	17.4%	17.9%	16.5%	14.2%	13.7%	8.1%	8.1%	8.1%	9.1%	10.8%	10.9%	11.1%	11.6%	13.5%	13.5%	14.0%	16.6%	16.61%
Internal Growth Rate	11.4%	11.5%	12.0%	11.6%	12.4%	11.1%	9.6%	8.5%	5.0%	5.1%	5.3%	5.5%	6.8%	7.1%	7.7%	7.6%	9.2%	9.5%	10.2%	11.5%	11.46%

Cash Flow Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	0.83	0.88	0.97	1.00	1.07	1.24	1.37	1.39	1.29	1.34	1.54	1.53	1.33	1.30	1.13	1.22	1.57	1.49	1.41	1.29	1.290
FCF/OCF	-0.19	-0.37	-0.39	-0.37	-0.29	-0.12	-0.05	-0.04	-0.09	0.09	0.36	0.32	0.38	0.47	0.40	0.53	0.53	0.41	0.34	0.35	0.348
FCF/Net Income	snapshot only																				0.449
OCF/EBITDA	snapshot only																				0.852
CapEx/Revenue	14.9%	17.5%	19.5%	20.1%	21.3%	22.5%	23.1%	23.5%	22.3%	19.4%	15.7%	16.7%	13.5%	11.3%	11.5%	9.6%	12.7%	15.5%	17.1%	16.1%	16.11%
CapEx/Depreciation	snapshot only																				2.809
Accruals Ratio	0.03	0.02	0.00	-0.00	-0.01	-0.04	-0.05	-0.05	-0.03	-0.04	-0.06	-0.06	-0.04	-0.04	-0.02	-0.03	-0.07	-0.06	-0.05	-0.04	-0.040
Sloan Accruals	snapshot only																				-0.050
Cash Flow Adequacy	snapshot only																				1.172
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	3.0%	2.4%	1.9%	2.2%	2.7%	2.7%	2.5%	2.4%	3.5%	3.3%	2.4%	2.9%	2.2%	2.5%	2.9%	2.2%	1.5%	1.5%	1.5%	1.2%	2.22%
Dividend/Share	$2.50	$2.52	$2.51	$2.51	$2.39	$2.38	$2.39	$2.40	$3.60	$3.56	$3.59	$3.59	$3.20	$3.20	$3.18	$2.66	$2.08	$2.08	$2.08	$2.08	$4.00
Payout Ratio	41.1%	38.8%	36.5%	35.4%	32.3%	32.9%	35.0%	36.6%	58.1%	57.0%	55.8%	54.1%	45.6%	44.4%	42.6%	42.2%	31.8%	30.6%	28.7%	26.0%	25.99%
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	4.6%	1.0%	1.1%	90.0%	73.1%	94.5%	65.8%	38.0%	49.4%	59.3%	57.9%	57.87%
Total Payout Ratio	41.1%	38.8%	36.5%	35.4%	32.3%	32.9%	35.0%	36.6%	58.1%	57.0%	55.8%	54.1%	45.6%	44.4%	42.6%	42.2%	31.8%	30.6%	28.7%	26.0%	25.99%
Div. Increase Streak	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Chowder Number	0.93	0.93	0.92	0.92	-0.02	-0.02	-0.02	-0.02	0.53	0.53	0.52	0.53	-0.09	-0.09	-0.08	-0.09	-0.20	-0.20	-0.20	-0.21	-0.207
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Shareholder Return	3.0%	2.4%	1.9%	2.2%	2.7%	2.7%	2.5%	2.4%	3.5%	3.3%	2.4%	2.9%	2.2%	2.5%	2.9%	2.2%	1.5%	1.5%	1.5%	1.2%	1.22%

DuPont Factors

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	0.81	0.81	0.81	0.81	0.81	0.81	0.81	0.82	0.82	0.82	0.82	0.82	0.82	0.82	0.83	0.82	0.82	0.81	0.81	0.81	0.807
Interest Burden (EBT/EBIT)	1.02	1.02	1.02	1.03	1.04	1.04	1.04	1.04	1.02	1.01	1.02	1.02	1.01	1.01	0.99	0.97	0.98	0.98	1.01	1.02	1.021
EBIT Margin	0.18	0.18	0.18	0.17	0.18	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.20	0.20	0.21	0.21	0.21	0.22	0.23	0.23	0.233
Asset Turnover	1.14	1.16	1.16	1.10	1.05	0.93	0.85	0.76	0.72	0.70	0.72	0.71	0.72	0.74	0.74	0.73	0.72	0.70	0.71	0.72	0.725
Equity Multiplier	1.50	1.53	1.52	1.68	1.62	1.65	1.61	1.75	1.71	1.67	1.60	1.74	1.70	1.63	1.55	1.65	1.59	1.55	1.51	1.62	1.615

Per Share

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$6.10	$6.48	$6.87	$7.07	$7.39	$7.23	$6.82	$6.54	$6.19	$6.25	$6.43	$6.64	$7.00	$7.21	$7.47	$6.30	$6.55	$6.81	$7.25	$8.01	$8.01
Book Value/Share	$25.36	$27.18	$29.18	$28.75	$30.54	$31.82	$33.42	$31.53	$33.21	$34.47	$36.41	$35.20	$37.25	$39.06	$40.80	$33.27	$35.23	$37.42	$39.55	$38.09	$38.59
Tangible Book/Share	$25.33	$27.15	$29.15	$28.72	$30.51	$31.79	$33.37	$31.48	$33.17	$34.44	$36.38	$35.16	$37.20	$39.01	$40.73	$33.21	$35.18	$37.37	$39.39	$37.92	$37.92
Revenue/Share	$40.28	$44.65	$47.51	$48.60	$47.56	$44.91	$42.79	$40.25	$39.31	$39.02	$40.15	$41.37	$42.83	$44.19	$44.39	$37.85	$38.01	$38.30	$39.32	$41.80	$41.80
FCF/Share	$-0.95	$-2.10	$-2.61	$-2.65	$-2.24	$-1.11	$-0.50	$-0.34	$-0.74	$0.77	$3.58	$3.25	$3.55	$4.38	$3.37	$4.05	$5.48	$4.21	$3.52	$3.60	$3.60
OCF/Share	$5.05	$5.70	$6.67	$7.11	$7.87	$8.99	$9.36	$9.10	$8.01	$8.35	$9.89	$10.16	$9.31	$9.37	$8.45	$7.67	$10.31	$10.16	$10.24	$10.33	$10.33
Cash/Share	$1.21	$1.44	$1.19	$1.38	$1.99	$2.05	$1.88	$1.49	$1.02	$1.32	$1.51	$1.42	$1.25	$1.69	$1.23	$1.53	$1.64	$1.73	$2.39	$1.97	$1.97
EBITDA/Share	$8.66	$9.12	$9.76	$10.07	$10.55	$10.47	$10.04	$9.71	$9.36	$9.73	$10.08	$10.46	$11.16	$11.38	$11.79	$10.11	$10.38	$10.83	$11.30	$12.12	$12.12
Debt/Share	$8.11	$8.76	$9.20	$10.88	$13.31	$12.62	$12.75	$13.71	$16.71	$14.74	$12.43	$14.25	$16.85	$14.28	$12.17	$10.95	$11.30	$10.07	$10.12	$9.83	$9.83
Net Debt/Share	$6.91	$7.31	$8.02	$9.51	$11.32	$10.57	$10.86	$12.22	$15.69	$13.42	$10.92	$12.83	$15.60	$12.58	$10.94	$9.43	$9.66	$8.33	$7.73	$7.86	$7.86

Academic Models

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	5.982
Altman Z-Prime	snapshot only																				9.749
Piotroski F-Score	6	6	5	6	7	6	5	6	4	5	6	5	9	7	8	8	7	7	7	8	8
Beneish M-Score	-1.66	-2.47	-2.15	-2.44	-2.66	-2.85	-2.92	-2.99	-2.73	-2.80	-2.83	-2.64	-2.52	-2.46	-2.40	-2.53	-2.94	-2.81	-2.70	-2.48	-2.480
Ohlson O-Score	snapshot only																				-9.769
ROIC (Greenblatt)	snapshot only																				24.14%
Net-Net WC	snapshot only																				$-7.67
EVA	snapshot only																				$886853026.70

Credit

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				AA+
Credit Score	79.95	80.58	78.94	74.96	80.59	79.16	78.68	78.11	77.24	80.98	81.98	79.85	82.51	88.62	83.82	88.68	88.43	90.45	90.25	90.61	90.610
Credit Grade	snapshot only																				2
Credit Trend	snapshot only																				1.928
Implied Spread (bps)	snapshot only																				65.000
Industry Credit Rank	snapshot only																				82
Sector Credit Rank	snapshot only																				85

1773.TW TAI

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Sign in to InsiderStreet