Industrials / Engineering & ConstructionKuala Lumpur
$0.40
+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 16%
FCF escenarios
weak_data · normalized FCF $-15.2M · quality 33.7/100
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
40/100
C
Piotroski
4/9
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
$863M
P/E
39.5x
↑EV/EBITDA
16.5x
↑ROE
10.3%
↑Gross Margin
14.5%
↓Debt/Equity
0.93
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+36.8%
FCF CAGR
—
FCF margin
-3.2%
FCF / Net income
-0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $478.3M · net income $27.9M · FCF $-15.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $478.3M | $478.3M | $220.0M | $201.2M | $187.0M |
| Net Income | $27.9M | $27.9M | $-1.9M | $11.9M | $2.9M |
| EBITDA | $64.7M | $64.7M | $30.4M | $26.1M | $13.6M |
| EPS | — | — | -0.00 | 0.00 | 0.00 |
| Gross Margin | 14.5% | 14.5% | 13.4% | 21.5% | 15.0% |
| Operating Margin | 9.2% | 9.2% | 2.2% | 5.3% | 3.1% |
| Net Margin | 5.8% | 5.8% | -0.9% | 5.9% | 1.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.93 | 0.93 | 0.84 | 0.66 | 0.57 |
| Current Ratio | 1.62 | 1.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-15.2M | $-15.2M | $-92.2M | $-11.1M | $-6.2M |
| Returns | |||||
| ROE | 10.3% | 10.3% | -0.9% | 6.1% | 2.1% |
| Valuation | |||||
| P/E | 39.50 | 39.50 | — | 98.78 | 427.78 |
| EV/EBITDA | 16.48 | 16.48 | 27.78 | 49.24 | 89.78 |
| P/B | 3.19 | 3.19 | 3.14 | 6.08 | 8.46 |
| Growth & Yield | |||||
| Revenue Growth | 117.4% | 117.4% | 9.3% | 7.6% | — |
| EPS Growth | — | — | -124.4% | 355.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+17.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
+17.9%
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.