Industrials / Engineering & ConstructionKuala Lumpur
$0.38
+0.00 (+0.00%)
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 17%
FCF escenarios
weak_data · normalized FCF $-6.8M · quality 39.7/100
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
38/100
D
Piotroski
2/9
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
$342M
P/E
37.5x
↑EV/EBITDA
15.4x
↑ROE
7.2%
↑Gross Margin
25.0%
↓Debt/Equity
0.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+33.1%
FCF CAGR
—
FCF margin
-3.2%
FCF / Net income
-0.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $209.0M · net income $9.6M · FCF $-6.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $209.0M | $209.0M | $170.0M | $125.7M | $88.7M |
| Net Income | $9.6M | $9.6M | $23.0M | $15.9M | $14.1M |
| EBITDA | $24.7M | $24.7M | $36.5M | $26.6M | $21.2M |
| EPS | — | — | 0.03 | 0.03 | 0.02 |
| Gross Margin | 25.0% | 25.0% | 27.6% | 30.1% | 30.0% |
| Operating Margin | 9.4% | 9.4% | 18.4% | 19.1% | 19.7% |
| Net Margin | 4.6% | 4.6% | 13.5% | 12.7% | 15.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.40 | 0.40 | 0.34 | 0.50 | 0.53 |
| Current Ratio | 2.20 | 2.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.8M | $-6.8M | $-24.8M | $4.0M | $8.9M |
| Returns | |||||
| ROE | 7.2% | 7.2% | 20.3% | 25.3% | 29.1% |
| Valuation | |||||
| P/E | 37.50 | 37.50 | 17.20 | — | — |
| EV/EBITDA | 15.37 | 15.37 | 11.12 | — | — |
| P/B | 2.57 | 2.57 | 3.47 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 22.9% | 22.9% | 35.3% | 41.8% | — |
| EPS Growth | — | — | -4.4% | 12.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-20.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
-20.2%
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.