Industrials / Engineering & ConstructionKuala Lumpur
$0.15
+0.02 (+10.71%)
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 $-9.0M · quality 37.3/100
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
26/100
D
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
$58M
P/E
15.5x
↓EV/EBITDA
17.9x
↑ROE
2.8%
↓Gross Margin
12.7%
↓Debt/Equity
1.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.2%
FCF CAGR
—
FCF margin
-1.1%
FCF / Net income
-1.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $133.4M · net income $1.4M · FCF $-1.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $133.4M | $133.4M | $144.3M | $155.6M | $94.4M |
| Net Income | $1.4M | $1.4M | $-27.1M | $-9.8M | $-9.4M |
| EBITDA | $5.9M | $5.9M | $-23.4M | $-2.9M | $-7.1M |
| EPS | — | — | -0.07 | -0.03 | -0.03 |
| Gross Margin | 12.7% | 12.7% | -4.4% | 4.7% | 8.9% |
| Operating Margin | 2.9% | 2.9% | -16.7% | -4.4% | -5.6% |
| Net Margin | 1.0% | 1.0% | -18.8% | -6.3% | -9.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.31 | 1.31 | 1.33 | 0.74 | 0.75 |
| Current Ratio | 1.24 | 1.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.5M | $-1.5M | $-9.0M | $-10.9M | $-26.2M |
| Returns | |||||
| ROE | 2.8% | 2.8% | -56.1% | -12.8% | -12.9% |
| Valuation | |||||
| P/E | 15.50 | 15.50 | — | — | — |
| EV/EBITDA | 17.91 | 17.91 | — | — | — |
| P/B | 1.17 | 1.17 | 2.05 | 1.74 | 2.06 |
| Growth & Yield | |||||
| Revenue Growth | -7.5% | -7.5% | -7.2% | 64.8% | — |
| EPS Growth | — | — | -155.3% | 10.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → n/d
Residual
-8.8%
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.