Industrials / Engineering & ConstructionKuala Lumpur
$0.47
+0.00 (+1.08%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $13.4M · quality 83.0/100
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
56/100
C
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
$207M
P/E
23.5x
↑EV/EBITDA
9.9x
↑ROE
15.6%
↑Gross Margin
21.1%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.6%
FCF CAGR
-9.7%
FCF margin
5.1%
FCF / Net income
0.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $123.3M · net income $11.0M · FCF $6.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $123.3M | $123.3M | $206.9M | $204.2M | $107.6M |
| Net Income | $11.0M | $11.0M | $13.7M | $11.0M | $6.2M |
| EBITDA | $15.9M | $15.9M | $20.0M | $15.7M | $8.5M |
| EPS | — | — | 0.03 | 0.02 | 0.01 |
| Gross Margin | 21.1% | 21.1% | 15.2% | 12.0% | 13.9% |
| Operating Margin | 12.7% | 12.7% | 9.4% | 7.7% | 7.8% |
| Net Margin | 9.0% | 9.0% | 6.6% | 5.4% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.05 | 0.11 | 0.64 |
| Current Ratio | 2.40 | 2.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.2M | $6.2M | $13.5M | $13.4M | $8.5M |
| Returns | |||||
| ROE | 15.6% | 15.6% | 22.1% | 40.8% | 38.8% |
| Valuation | |||||
| P/E | 23.50 | 23.50 | 17.73 | — | — |
| EV/EBITDA | 9.86 | 9.86 | 9.76 | — | — |
| P/B | 2.92 | 2.92 | 3.93 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -40.4% | -40.4% | 1.3% | 89.8% | — |
| EPS Growth | — | — | 25.7% | 77.7% | — |
| Dividend Yield | 3.1% | 3.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+91.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
+88.0%
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.