Industrials / Engineering & ConstructionKuala Lumpur
$0.90
-0.00 (-0.55%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $20.9M · quality 64.3/100
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
79/100
B
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
$335M
P/E
15.0x
↓EV/EBITDA
6.6x
↓ROE
31.4%
↑Gross Margin
15.1%
↓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
+45.3%
FCF CAGR
+407.1%
FCF margin
11.5%
FCF / Net income
1.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $328.9M · net income $28.0M · FCF $37.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $328.9M | $328.9M | $268.3M | $150.9M | $107.3M |
| Net Income | $28.0M | $28.0M | $19.3M | $9.6M | $7.9M |
| EBITDA | $38.3M | $38.3M | $30.4M | $14.2M | $11.3M |
| EPS | 0.07 | 0.07 | 0.05 | 0.03 | 0.02 |
| Gross Margin | 15.1% | 15.1% | 18.4% | 14.7% | 14.7% |
| Operating Margin | 10.8% | 10.8% | 10.3% | 9.2% | 9.8% |
| Net Margin | 8.5% | 8.5% | 7.2% | 6.4% | 7.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.07 | 0.22 | 0.30 |
| Current Ratio | 2.06 | 2.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $37.8M | $37.8M | $20.9M | $6.1M | $289982.00 |
| Returns | |||||
| ROE | 31.4% | 31.4% | 29.2% | 43.6% | 53.3% |
| Valuation | |||||
| P/E | 15.00 | 15.00 | 19.27 | — | — |
| EV/EBITDA | 6.57 | 6.57 | 10.70 | — | — |
| P/B | 3.75 | 3.75 | 5.63 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 22.6% | 22.6% | 77.7% | 40.6% | — |
| EPS Growth | 44.5% | 44.5% | 101.2% | 21.4% | — |
| Dividend Yield | 2.1% | 2.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
2.1%
EPS terminal req.
$0.08
Spread vs growth
42.4%
5Y implied EPS CAGR
5.2%
EPS terminal req.
$0.10
Spread vs growth
39.3%
10Y implied EPS CAGR
7.6%
EPS terminal req.
$0.16
Spread vs growth
36.9%
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
+34.4%
Start / end P/E
13.1x → 12.0x
EPS bridge
0.05 → 0.07
Residual
-3.7%
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.