Industrials / Engineering & ConstructionKuala Lumpur
$0.19
+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 18%
FCF escenarios
weak_data · normalized FCF $-1.4M · quality 43.7/100
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
48/100
C
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
$80M
P/E
6.3x
↓EV/EBITDA
1.8x
↓ROE
9.9%
↑Gross Margin
9.0%
↓Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+30.0%
FCF CAGR
—
FCF margin
7.8%
FCF / Net income
2.90x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $431.2M · net income $11.5M · FCF $33.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $431.2M | $431.2M | $320.8M | $295.6M | $196.3M |
| Net Income | $11.5M | $11.5M | $8.7M | $7.4M | $6.6M |
| EBITDA | $20.7M | $20.7M | $16.0M | $13.9M | $11.4M |
| EPS | — | — | 0.02 | 0.02 | 0.02 |
| Gross Margin | 9.0% | 9.0% | 9.6% | 8.9% | 12.0% |
| Operating Margin | 3.7% | 3.7% | 3.7% | 3.3% | 4.2% |
| Net Margin | 2.7% | 2.7% | 2.7% | 2.5% | 3.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.13 | 0.09 | 0.09 |
| Current Ratio | 1.85 | 1.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $33.5M | $33.5M | $-1.4M | $-6.7M | $-7.5M |
| Returns | |||||
| ROE | 9.9% | 9.9% | 8.0% | 8.6% | 8.2% |
| Valuation | |||||
| P/E | 6.33 | 6.33 | 10.92 | 10.56 | 10.27 |
| EV/EBITDA | 1.85 | 1.85 | 5.20 | 5.23 | 4.35 |
| P/B | 0.69 | 0.69 | 0.87 | 0.90 | 0.84 |
| Growth & Yield | |||||
| Revenue Growth | 34.4% | 34.4% | 8.5% | 50.6% | — |
| EPS Growth | — | — | 11.2% | 11.4% | — |
| Dividend Yield | 3.7% | 3.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-10.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
-13.6%
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.