Technology / SolarKuala Lumpur
$1.64
+0.05 (+3.14%)
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 32% · confianza 22%
FCF escenarios
weak_data · normalized FCF $25.9M · quality 46.0/100
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
61/100
B
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
$1.2B
P/E
23.4x
↑EV/EBITDA
15.1x
↑ROE
14.9%
↑Gross Margin
22.8%
↓Debt/Equity
0.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+50.4%
FCF CAGR
—
FCF margin
5.7%
FCF / Net income
0.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $609.5M · net income $45.1M · FCF $34.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $609.5M | $609.5M | $287.0M | $227.5M | $179.2M |
| Net Income | $45.1M | $45.1M | $22.0M | $13.7M | $10.0M |
| EBITDA | $82.9M | $82.9M | $38.6M | $21.5M | $17.9M |
| EPS | — | — | 0.03 | 0.02 | 0.02 |
| Gross Margin | 22.8% | 22.8% | 28.5% | 23.5% | 25.0% |
| Operating Margin | 11.8% | 11.8% | 13.2% | 8.1% | 8.8% |
| Net Margin | 7.4% | 7.4% | 7.7% | 6.0% | 5.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.59 | 0.59 | 0.58 | 0.04 | 0.19 |
| Current Ratio | 2.22 | 2.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $34.8M | $34.8M | $9.0M | $25.9M | $-20.5M |
| Returns | |||||
| ROE | 14.9% | 14.9% | 13.9% | 10.0% | 7.8% |
| Valuation | |||||
| P/E | 23.43 | 23.43 | 30.50 | 20.66 | 29.17 |
| EV/EBITDA | 15.10 | 15.10 | 18.85 | 12.29 | 16.93 |
| P/B | 3.84 | 3.84 | 4.23 | 2.08 | 2.27 |
| Growth & Yield | |||||
| Revenue Growth | 112.4% | 112.4% | 26.2% | 26.9% | — |
| EPS Growth | — | — | 60.1% | 36.5% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+23.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
+23.3%
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.