Basic Materials / Agricultural InputsKuala Lumpur
$0.28
+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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $47.2M · quality 41.3/100
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
32/100
D
Piotroski
5/9
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
$761M
P/E
N/A
•EV/EBITDA
14.7x
↑ROE
3.5%
↑Gross Margin
15.9%
↓Debt/Equity
0.75
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
+68.2%
FCF CAGR
—
FCF margin
-0.3%
FCF / Net income
-0.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $985.0M · net income $10.6M · FCF $-2.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $985.0M | $985.0M | $965.5M | $937.0M | $123.0M |
| Net Income | $10.6M | $10.6M | $27.5M | $41.9M | $1.6M |
| EBITDA | $60.5M | $60.5M | $72.2M | $90.7M | $8.0M |
| EPS | — | — | 0.01 | 0.02 | 0.01 |
| Gross Margin | 15.9% | 15.9% | 14.2% | 16.7% | 16.2% |
| Operating Margin | 3.5% | 3.5% | 6.0% | 7.7% | 2.6% |
| Net Margin | 1.1% | 1.1% | 2.9% | 4.5% | 1.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.75 | 0.75 | 0.82 | 0.80 | 0.77 |
| Current Ratio | 1.42 | 1.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.7M | $-2.7M | $47.2M | $186.2M | $-15.6M |
| Returns | |||||
| ROE | 3.5% | 3.5% | 8.0% | 12.4% | 2.1% |
| Valuation | |||||
| P/E | — | — | 43.50 | 25.16 | 25.48 |
| EV/EBITDA | 14.66 | 14.66 | 18.61 | 13.45 | 11.70 |
| P/B | 2.48 | 2.48 | 3.47 | 3.13 | 0.52 |
| Growth & Yield | |||||
| Revenue Growth | 2.0% | 2.0% | 3.0% | 661.5% | — |
| EPS Growth | — | — | -34.6% | 125.0% | — |
| Dividend Yield | 7.0% | 7.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-19.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
-26.0%
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.