Consumer Cyclical / RestaurantsKuala Lumpur
$0.01
+0.00 (+100.00%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.2M · quality 60.3/100
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
24/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$64M
P/E
N/A
•EV/EBITDA
5.7x
↓ROE
-1.2%
↓Gross Margin
60.7%
↑Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+6.4%
FCF CAGR
—
FCF margin
9.8%
FCF / Net income
-5.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $85.7M · net income $-1.6M · FCF $8.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2021 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $85.7M | $85.7M | $71.1M |
| Net Income | $-1.6M | $-1.6M | $8.8M |
| EBITDA | $15.4M | $15.4M | $20.0M |
| EPS | -0.00 | -0.00 | 0.00 |
| Gross Margin | 60.7% | 60.7% | 44.4% |
| Operating Margin | -0.2% | -0.2% | 51.7% |
| Net Margin | -1.9% | -1.9% | 12.4% |
| Balance Sheet | |||
| Debt/Equity | 0.17 | 0.17 | 0.02 |
| Current Ratio | 0.49 | 0.49 | — |
| Cash Flow | |||
| Free Cash Flow | $8.4M | $8.4M | $-4.0M |
| Returns | |||
| ROE | -1.2% | -1.2% | 3.6% |
| Valuation | |||
| P/E | — | — | 37.50 |
| EV/EBITDA | 5.69 | 5.69 | 12.32 |
| P/B | 0.53 | 0.53 | 1.32 |
| Growth & Yield | |||
| Revenue Growth | 20.5% | 20.5% | — |
| EPS Growth | -125.0% | -125.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-33.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → -0.00
Residual
-33.3%
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.