Industrials / Integrated Freight & LogisticsKuala Lumpur
$0.13
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $37.5M · quality 56.0/100
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
30/100
D
Piotroski
7/9
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
$714M
P/E
N/A
•EV/EBITDA
13.1x
↑ROE
-0.4%
↓Gross Margin
9.2%
↓Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.8%
FCF CAGR
+127.3%
FCF margin
11.2%
FCF / Net income
-29.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $416.0M · net income $-1.6M · FCF $46.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $416.0M | $416.0M | $419.2M | $397.2M | $383.5M |
| Net Income | $-1.6M | $-1.6M | $-1.9M | $-34.8M | $-17.3M |
| EBITDA | $53.5M | $53.5M | $60.8M | $21.7M | $38.2M |
| EPS | -0.00 | -0.00 | -0.00 | -0.01 | -0.00 |
| Gross Margin | 9.2% | 9.2% | 7.3% | -1.7% | 1.4% |
| Operating Margin | 1.3% | 1.3% | 1.6% | -8.7% | -3.9% |
| Net Margin | -0.4% | -0.4% | -0.4% | -8.8% | -4.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.26 | 0.25 | 0.26 |
| Current Ratio | 3.77 | 3.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $46.7M | $46.7M | $37.5M | $11.4M | $4.0M |
| Returns | |||||
| ROE | -0.4% | -0.4% | -0.5% | -8.4% | -3.7% |
| Valuation | |||||
| EV/EBITDA | 13.11 | 13.11 | 16.93 | 52.41 | 28.29 |
| P/B | 1.84 | 1.84 | 2.43 | 2.60 | 2.17 |
| Growth & Yield | |||||
| Revenue Growth | -0.8% | -0.8% | 5.5% | 3.6% | — |
| EPS Growth | 0.0% | 0.0% | 95.2% | -65.8% | — |
| Dividend Yield | 1.5% | 1.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-19.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-21.2%
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.