Consumer Defensive / Household & Personal ProductsKuala Lumpur
$0.10
+0.00 (+5.00%)
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 19%
FCF escenarios
weak_data · normalized FCF $-817793.00 · quality 56.3/100
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
33/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$38M
P/E
10.5x
↓EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
N/A
•Debt/Equity
0.35
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income — · FCF $2.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | — | — | $38.4M | $49.1M |
| Net Income | — | — | $768601.00 | $8.3M |
| EBITDA | — | — | $3.7M | $13.3M |
| EPS | — | — | 0.00 | 0.03 |
| Gross Margin | — | — | 50.3% | 45.3% |
| Operating Margin | — | — | 2.0% | 16.4% |
| Net Margin | — | — | 2.0% | 16.9% |
| Balance Sheet | ||||
| Debt/Equity | 0.35 | 0.35 | 0.36 | 0.17 |
| Current Ratio | 1.18 | 1.18 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $2.5M | $2.5M | $-817793.00 | $-824666.00 |
| Returns | ||||
| ROE | — | — | 2.1% | 22.9% |
| Valuation | ||||
| P/E | 10.50 | 10.50 | 111.36 | 21.23 |
| EV/EBITDA | — | — | 23.57 | 13.27 |
| P/B | — | — | 2.29 | 4.86 |
| Growth & Yield | ||||
| Revenue Growth | — | — | -21.9% | — |
| EPS Growth | — | — | -91.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
+0.0%
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.