Technology / Information Technology ServicesKuala Lumpur
$1.10
+0.01 (+0.92%)
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 19%
FCF escenarios
weak_data · normalized FCF $-11.9M · quality 51.7/100
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
43/100
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
$661M
P/E
27.5x
↑EV/EBITDA
19.2x
↑ROE
13.9%
↑Gross Margin
30.3%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.7%
FCF CAGR
-4.1%
FCF margin
21.0%
FCF / Net income
1.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $196.7M · net income $21.2M · FCF $41.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $196.7M | $196.7M | $225.2M | $251.3M | $201.1M |
| Net Income | $21.2M | $21.2M | $33.1M | $39.8M | $17.1M |
| EBITDA | $29.7M | $29.7M | $44.1M | $50.7M | $23.5M |
| EPS | — | — | 0.05 | 0.07 | 0.03 |
| Gross Margin | 30.3% | 30.3% | 28.6% | 29.0% | 20.8% |
| Operating Margin | 18.5% | 18.5% | 18.0% | 19.2% | 10.7% |
| Net Margin | 10.8% | 10.8% | 14.7% | 15.9% | 8.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.04 | 0.03 | 0.08 |
| Current Ratio | 1.58 | 1.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $41.2M | $41.2M | $-11.9M | $-22.7M | $46.7M |
| Returns | |||||
| ROE | 13.9% | 13.9% | 23.1% | 35.2% | 42.2% |
| Valuation | |||||
| P/E | 27.50 | 27.50 | 27.80 | 21.57 | — |
| EV/EBITDA | 19.19 | 19.19 | 17.50 | 15.21 | — |
| P/B | 4.36 | 4.36 | 5.85 | 7.51 | — |
| Growth & Yield | |||||
| Revenue Growth | -12.6% | -12.6% | -10.4% | 25.0% | — |
| EPS Growth | — | — | -28.6% | 146.4% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+61.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.05 → n/d
Residual
+60.6%
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.