Technology / Information Technology ServicesKuala Lumpur
$0.57
-0.00 (-0.86%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $55.5M · quality 62.7/100
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
45/100
C
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
$1.2B
P/E
28.8x
↑EV/EBITDA
18.9x
↑ROE
6.7%
↑Gross Margin
30.7%
↓Debt/Equity
0.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+25.4%
FCF CAGR
+19.9%
FCF margin
5.8%
FCF / Net income
0.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $475.6M · net income $49.6M · FCF $27.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $475.6M | $475.6M | $378.4M | $279.5M | $241.3M |
| Net Income | $49.6M | $49.6M | $46.4M | $37.9M | $44.2M |
| EBITDA | $100.3M | $100.3M | $95.3M | $66.4M | $75.3M |
| EPS | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 |
| Gross Margin | 30.7% | 30.7% | 31.0% | 37.1% | 40.7% |
| Operating Margin | 21.1% | 21.1% | 25.2% | 22.9% | 30.6% |
| Net Margin | 10.4% | 10.4% | 12.3% | 13.6% | 18.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.48 | 0.44 | 0.42 |
| Current Ratio | 2.40 | 2.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $27.7M | $27.7M | $123.4M | $55.5M | $16.0M |
| Returns | |||||
| ROE | 6.7% | 6.7% | 7.2% | 6.0% | 8.9% |
| Valuation | |||||
| P/E | 28.75 | 28.75 | 18.53 | 13.43 | 9.72 |
| EV/EBITDA | 18.95 | 18.95 | 11.86 | 11.30 | 8.44 |
| P/B | 2.19 | 2.19 | 1.32 | 0.79 | 0.87 |
| Growth & Yield | |||||
| Revenue Growth | 25.7% | 25.7% | 35.4% | 15.8% | — |
| EPS Growth | -36.7% | -36.7% | 14.9% | -25.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
42.6%
EPS terminal req.
$0.05
Spread vs growth
-79.3%
5Y implied EPS CAGR
28.5%
EPS terminal req.
$0.06
Spread vs growth
-65.2%
10Y implied EPS CAGR
18.9%
EPS terminal req.
$0.10
Spread vs growth
-55.6%
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
+15.0%
Start / end P/E
18.0x → 32.7x
EPS bridge
0.03 → 0.02
Residual
-30.0%
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.