Industrials / Engineering & ConstructionKuala 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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-7.5M · quality 39.7/100
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
46/100
C
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
$237M
P/E
5.4x
↓EV/EBITDA
3.1x
↓ROE
16.1%
↑Gross Margin
11.6%
↓Debt/Equity
0.52
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.2%
FCF CAGR
—
FCF margin
-1.0%
FCF / Net income
-0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $750.6M · net income $40.3M · FCF $-7.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $750.6M | $750.6M | $690.8M | $650.1M | $466.3M |
| Net Income | $40.3M | $40.3M | $33.3M | $22.9M | $9.5M |
| EBITDA | $83.0M | $83.0M | $62.0M | $48.9M | $28.7M |
| EPS | — | — | 0.06 | 0.04 | 0.02 |
| Gross Margin | 11.6% | 11.6% | 9.9% | 8.1% | 6.8% |
| Operating Margin | 7.6% | 7.6% | 6.3% | 5.2% | 3.3% |
| Net Margin | 5.4% | 5.4% | 4.8% | 3.5% | 2.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.52 | 0.52 | 0.58 | 0.39 | 0.57 |
| Current Ratio | 1.41 | 1.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.5M | $-7.5M | $-17.1M | $55.7M | $-13.3M |
| Returns | |||||
| ROE | 16.1% | 16.1% | 17.2% | 13.5% | 6.3% |
| Valuation | |||||
| P/E | 5.43 | 5.43 | 8.49 | 6.37 | 12.92 |
| EV/EBITDA | 3.07 | 3.07 | 4.52 | 3.33 | 4.73 |
| P/B | 0.93 | 0.93 | 1.46 | 0.86 | 0.81 |
| Growth & Yield | |||||
| Revenue Growth | 8.7% | 8.7% | 6.3% | 39.4% | — |
| EPS Growth | — | — | 37.5% | 138.2% | — |
| Dividend Yield | 7.9% | 7.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-16.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.06 → n/d
Residual
-24.0%
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.