Consumer Cyclical / Furnishings, Fixtures & AppliancesKuala Lumpur
$0.45
-0.02 (-3.23%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.7M · quality 58.3/100
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
54/100
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
$177M
P/E
9.0x
↓EV/EBITDA
6.2x
↓ROE
20.4%
↑Gross Margin
40.9%
↑Debt/Equity
0.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.2%
FCF CAGR
+16.8%
FCF margin
11.1%
FCF / Net income
0.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $105.9M · net income $17.6M · FCF $11.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $105.9M | $105.9M | $92.9M | $72.7M | $65.8M |
| Net Income | $17.6M | $17.6M | $11.6M | $8.4M | $8.5M |
| EBITDA | $28.3M | $28.3M | $19.3M | $14.3M | $13.9M |
| EPS | — | — | 0.03 | 0.02 | 0.02 |
| Gross Margin | 40.9% | 40.9% | 38.4% | 35.8% | 35.7% |
| Operating Margin | 24.7% | 24.7% | 19.4% | 18.1% | 19.6% |
| Net Margin | 16.6% | 16.6% | 12.5% | 11.5% | 13.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.39 | 0.68 | 0.83 |
| Current Ratio | 5.67 | 5.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $11.8M | $11.8M | $-1.5M | $3.7M | $7.4M |
| Returns | |||||
| ROE | 20.4% | 20.4% | 16.0% | 22.2% | 28.3% |
| Valuation | |||||
| P/E | 9.00 | 9.00 | 15.29 | — | — |
| EV/EBITDA | 6.24 | 6.24 | 10.00 | — | — |
| P/B | 2.05 | 2.05 | 2.44 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 14.0% | 14.0% | 27.9% | 10.5% | — |
| EPS Growth | — | — | 47.4% | -1.6% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+16.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
+13.9%
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.