Communication Services / Telecom ServicesKuala Lumpur
$0.38
+0.00 (+1.33%)
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 33% · confianza 18%
FCF escenarios
weak_data · normalized FCF $21.0M · quality 37.3/100
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
37/100
D
Piotroski
6/9
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
$392M
P/E
12.7x
↓EV/EBITDA
6.0x
↓ROE
4.8%
↑Gross Margin
24.5%
↓Debt/Equity
1.24
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+10.0%
FCF CAGR
-27.1%
FCF margin
3.2%
FCF / Net income
0.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $650.4M · net income $33.0M · FCF $21.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $650.4M | $650.4M | $722.8M | $617.1M | $488.2M |
| Net Income | $33.0M | $33.0M | $31.4M | $24.9M | $25.4M |
| EBITDA | $195.7M | $195.7M | $201.8M | $175.8M | $156.0M |
| EPS | — | — | 0.03 | 0.02 | 0.02 |
| Gross Margin | 24.5% | 24.5% | 22.6% | 21.9% | 25.4% |
| Operating Margin | 13.6% | 13.6% | 12.5% | 11.1% | 13.4% |
| Net Margin | 5.1% | 5.1% | 4.3% | 4.0% | 5.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.24 | 1.24 | 1.46 | 1.21 | 1.01 |
| Current Ratio | 1.51 | 1.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $21.0M | $21.0M | $70.3M | $-57.0M | $54.4M |
| Returns | |||||
| ROE | 4.8% | 4.8% | 4.5% | 3.9% | 4.3% |
| Valuation | |||||
| P/E | 12.67 | 12.67 | 15.49 | 17.45 | 19.54 |
| EV/EBITDA | 6.00 | 6.00 | 6.32 | 6.40 | 6.71 |
| P/B | 0.58 | 0.58 | 0.70 | 0.69 | 0.83 |
| Growth & Yield | |||||
| Revenue Growth | -10.0% | -10.0% | 17.1% | 26.4% | — |
| EPS Growth | — | — | 26.4% | -1.3% | — |
| Dividend Yield | 2.1% | 2.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-2.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
-5.0%
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.