Industrials / Pollution & Treatment ControlsKuala Lumpur
$0.81
+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 $2.9M · quality 40.7/100
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
56/100
C
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
$201M
P/E
10.1x
↓EV/EBITDA
8.4x
↓ROE
18.6%
↑Gross Margin
29.8%
↑Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+33.3%
FCF CAGR
—
FCF margin
-23.7%
FCF / Net income
-1.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $113.5M · net income $16.4M · FCF $-26.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $113.5M | $113.5M | $75.5M | $68.3M | $48.0M |
| Net Income | $16.4M | $16.4M | $10.0M | $8.5M | $3.5M |
| EBITDA | $27.5M | $27.5M | $16.3M | $14.0M | $8.1M |
| EPS | — | — | 0.05 | 0.04 | 0.02 |
| Gross Margin | 29.8% | 29.8% | 27.4% | 25.1% | 22.0% |
| Operating Margin | 20.8% | 20.8% | 18.6% | 16.9% | 11.4% |
| Net Margin | 14.4% | 14.4% | 13.2% | 12.4% | 7.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.21 | 0.21 | 0.40 |
| Current Ratio | 2.40 | 2.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-26.9M | $-26.9M | $2.9M | $12.4M | $-1.5M |
| Returns | |||||
| ROE | 18.6% | 18.6% | 18.2% | 18.1% | 8.7% |
| Valuation | |||||
| P/E | 10.13 | 10.13 | 7.79 | 8.40 | 20.12 |
| EV/EBITDA | 8.39 | 8.39 | 5.19 | 5.49 | 10.63 |
| P/B | 2.28 | 2.28 | 1.42 | 1.52 | 1.76 |
| Growth & Yield | |||||
| Revenue Growth | 50.4% | 50.4% | 10.5% | 42.4% | — |
| EPS Growth | — | — | 17.6% | 139.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+74.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.05 → n/d
Residual
+74.2%
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.