Communication Services / Telecom ServicesKuala Lumpur
$0.04
+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 33% · confianza 20%
FCF escenarios
weak_data · normalized FCF $1.7M · 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
50/100
C
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$36M
P/E
4.0x
↓EV/EBITDA
0.8x
↓ROE
29.7%
↑Gross Margin
22.9%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+29.9%
FCF CAGR
+2.1%
FCF margin
1.2%
FCF / Net income
0.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $150.6M · net income $8.6M · FCF $1.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $150.6M | $150.6M | $85.4M | $68.7M |
| Net Income | $8.6M | $8.6M | $-87724.00 | $-5.7M |
| EBITDA | $29.0M | $29.0M | $7.1M | $3.0M |
| EPS | 0.01 | 0.01 | -0.00 | -0.01 |
| Gross Margin | 22.9% | 22.9% | 25.7% | 22.4% |
| Operating Margin | 18.4% | 18.4% | 10.2% | 0.4% |
| Net Margin | 5.7% | 5.7% | -0.1% | -8.3% |
| Balance Sheet | ||||
| Debt/Equity | 0.12 | 0.12 | 0.02 | 0.04 |
| Current Ratio | 2.30 | 2.30 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $1.8M | $1.8M | $-3.4M | $1.7M |
| Returns | ||||
| ROE | 29.7% | 29.7% | -0.6% | -26.6% |
| Valuation | ||||
| P/E | 4.00 | 4.00 | — | — |
| EV/EBITDA | 0.79 | 0.79 | 3.48 | 3.98 |
| P/B | 1.24 | 1.24 | 2.07 | 1.48 |
| Growth & Yield | ||||
| Revenue Growth | 76.2% | 76.2% | 24.4% | — |
| EPS Growth | 9500.0% | 9500.0% | 98.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-27.7%
EPS terminal req.
$0.00
Spread vs growth
9527.7%
5Y implied EPS CAGR
-14.5%
EPS terminal req.
$0.00
Spread vs growth
9514.5%
10Y implied EPS CAGR
-3.0%
EPS terminal req.
$0.01
Spread vs growth
9503.0%
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
-27.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → 0.01
Residual
-27.3%
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.