Industrials / Engineering & ConstructionKuala Lumpur
$0.45
+0.01 (+3.49%)
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 18%
FCF escenarios
weak_data · normalized FCF $2.5M · quality 45.0/100
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
58/100
C
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
$303M
P/E
79.5x
↑EV/EBITDA
26.7x
↑ROE
4.7%
↓Gross Margin
12.8%
↓Debt/Equity
0.18
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+34.8%
FCF CAGR
—
FCF margin
4.5%
FCF / Net income
2.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $124.7M · net income $2.1M · FCF $5.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $124.7M | $124.7M | $127.6M | $71.2M | $50.9M |
| Net Income | $2.1M | $2.1M | $9.2M | $5.7M | $6.1M |
| EBITDA | $6.3M | $6.3M | $16.6M | $9.8M | $10.1M |
| EPS | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Gross Margin | 12.8% | 12.8% | 18.3% | 17.9% | 23.4% |
| Operating Margin | 3.5% | 3.5% | 11.4% | 11.3% | 16.4% |
| Net Margin | 1.7% | 1.7% | 7.2% | 8.0% | 12.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.18 | 0.18 | 0.74 | 0.70 | 0.59 |
| Current Ratio | 1.99 | 1.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.6M | $5.6M | $2.5M | $-2.0M | $-7.9M |
| Returns | |||||
| ROE | 4.7% | 4.7% | 36.8% | 27.2% | 40.4% |
| Valuation | |||||
| P/E | 79.46 | 79.46 | — | — | — |
| EV/EBITDA | 26.66 | 26.66 | — | — | — |
| P/B | 3.77 | 3.77 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -2.3% | -2.3% | 79.2% | 39.7% | — |
| EPS Growth | -62.3% | -62.3% | 62.6% | -7.4% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
91.8%
EPS terminal req.
$0.04
Spread vs growth
-154.0%
5Y implied EPS CAGR
53.5%
EPS terminal req.
$0.05
Spread vs growth
-115.8%
10Y implied EPS CAGR
30.0%
EPS terminal req.
$0.08
Spread vs growth
-92.2%
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
+207.1%
Start / end P/E
9.8x → 79.5x
EPS bridge
0.01 → 0.01
Residual
-444.6%
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.