Industrials / Pollution & Treatment ControlsKuala Lumpur
$0.27
+0.00 (+0.00%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $5.3M · quality 70.7/100
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
57/100
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
$67M
P/E
6.6x
↓EV/EBITDA
7.0x
↓ROE
10.2%
↑Gross Margin
63.0%
↑Debt/Equity
0.57
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.0%
FCF CAGR
+44.7%
FCF margin
27.0%
FCF / Net income
0.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $30.6M · net income $10.7M · FCF $8.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $30.6M | $30.6M | $28.8M | $25.1M | $25.7M |
| Net Income | $10.7M | $10.7M | $9.3M | $7.0M | $7.5M |
| EBITDA | $17.4M | $17.4M | $15.6M | $13.4M | $12.5M |
| EPS | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 |
| Gross Margin | 63.0% | 63.0% | 60.5% | 59.0% | 55.2% |
| Operating Margin | 49.6% | 49.6% | 46.8% | 43.9% | 41.3% |
| Net Margin | 34.8% | 34.8% | 32.2% | 27.7% | 29.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.57 | 0.57 | 0.59 | 0.55 | 0.46 |
| Current Ratio | 4.83 | 4.83 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $8.3M | $8.3M | $5.2M | $5.3M | $2.7M |
| Returns | |||||
| ROE | 10.2% | 10.2% | 9.7% | 7.9% | 9.0% |
| Valuation | |||||
| P/E | 6.63 | 6.63 | 8.56 | 12.14 | 8.45 |
| EV/EBITDA | 7.00 | 7.00 | 8.50 | 9.69 | 7.93 |
| P/B | 0.64 | 0.64 | 0.83 | 0.96 | 0.76 |
| Growth & Yield | |||||
| Revenue Growth | 6.2% | 6.2% | 14.7% | -2.2% | — |
| EPS Growth | 14.9% | 14.9% | 33.3% | -6.8% | — |
| Dividend Yield | 3.8% | 3.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-17.8%
EPS terminal req.
$0.02
Spread vs growth
32.7%
5Y implied EPS CAGR
-7.6%
EPS terminal req.
$0.03
Spread vs growth
22.6%
10Y implied EPS CAGR
0.8%
EPS terminal req.
$0.05
Spread vs growth
14.1%
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
+7.7%
Start / end P/E
6.9x → 6.3x
EPS bridge
0.04 → 0.04
Residual
-1.4%
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.