Industrials / Engineering & ConstructionKuala Lumpur
$0.61
+0.05 (+8.93%)
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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF $35.9M · quality 50.0/100
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
65/100
B
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
$1.1B
P/E
20.3x
↑EV/EBITDA
15.4x
↑ROE
21.1%
↑Gross Margin
0.3%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+390.2%
FCF CAGR
—
FCF margin
0.2%
FCF / Net income
0.80x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.22B · net income $48.0M · FCF $38.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21.22B | $21.22B | $271.7M | $208.0M | $180.1M |
| Net Income | $48.0M | $48.0M | $41.7M | $33.0M | $20.0M |
| EBITDA | $65.0M | $65.0M | $55.8M | $46.7M | $28.6M |
| EPS | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 |
| Gross Margin | 0.3% | 0.3% | 27.0% | 32.4% | 23.0% |
| Operating Margin | 0.3% | 0.3% | 19.5% | 27.0% | 18.1% |
| Net Margin | 0.2% | 0.2% | 15.4% | 15.9% | 11.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.03 | 0.02 | 0.04 |
| Current Ratio | 4.81 | 4.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $38.3M | $38.3M | $17.0M | $35.9M | $-9.1M |
| Returns | |||||
| ROE | 21.1% | 21.1% | 42.1% | 42.1% | 30.9% |
| Valuation | |||||
| P/E | 20.33 | 20.33 | — | — | — |
| EV/EBITDA | 15.38 | 15.38 | — | — | — |
| P/B | 5.00 | 5.00 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 7709.9% | 7709.9% | 30.7% | 15.5% | — |
| EPS Growth | 15.8% | 15.8% | 26.3% | 64.9% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
28.2%
EPS terminal req.
$0.05
Spread vs growth
-12.4%
5Y implied EPS CAGR
20.6%
EPS terminal req.
$0.07
Spread vs growth
-4.8%
10Y implied EPS CAGR
15.2%
EPS terminal req.
$0.11
Spread vs growth
0.6%
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
+171.6%
Start / end P/E
10.1x → 23.7x
EPS bridge
0.02 → 0.03
Residual
+21.2%
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.