Industrials / Integrated Freight & LogisticsKuala Lumpur
$0.07
+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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-1.1M · quality 13.7/100
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
5/100
F
Piotroski
4/9
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
$33M
P/E
N/A
•EV/EBITDA
12.1x
↑ROE
-6.0%
↓Gross Margin
31.1%
↑Debt/Equity
3.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.7%
FCF CAGR
—
FCF margin
-3.2%
FCF / Net income
1.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $33.4M · net income $-1.0M · FCF $-1.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $33.4M | $33.4M | $31.4M | $30.6M | $29.9M |
| Net Income | $-1.0M | $-1.0M | $-3.7M | $-385000.00 | $-1.7M |
| EBITDA | $7.1M | $7.1M | $3.8M | $7.3M | $6.5M |
| EPS | — | — | -0.01 | -0.00 | -0.00 |
| Gross Margin | 31.1% | 31.1% | 19.6% | 24.0% | 24.1% |
| Operating Margin | 7.6% | 7.6% | -8.1% | 6.2% | 2.8% |
| Net Margin | -3.0% | -3.0% | -11.9% | -1.3% | -5.7% |
| Balance Sheet | |||||
| Debt/Equity | 3.40 | 3.40 | 0.88 | 0.17 | 0.17 |
| Current Ratio | 0.96 | 0.96 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.1M | $-1.1M | $-10.7M | $1.6M | $7.9M |
| Returns | |||||
| ROE | -6.0% | -6.0% | -21.2% | -1.8% | -7.9% |
| Valuation | |||||
| EV/EBITDA | 12.06 | 12.06 | 24.48 | 9.38 | 13.54 |
| P/B | 1.99 | 1.99 | 4.70 | 3.32 | 4.13 |
| Growth & Yield | |||||
| Revenue Growth | 6.2% | 6.2% | 2.9% | 2.1% | — |
| EPS Growth | — | — | -887.5% | 77.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-26.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
-26.3%
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.