Industrials / Engineering & ConstructionKuala Lumpur
$0.67
+0.01 (+1.52%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $23.1M · quality 64.7/100
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
50/100
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
$534M
P/E
16.8x
↓EV/EBITDA
8.9x
↓ROE
26.0%
↑Gross Margin
56.1%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+44.2%
FCF CAGR
+287.7%
FCF margin
20.9%
FCF / Net income
0.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $110.7M · net income $35.3M · FCF $23.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $110.7M | $110.7M | $117.7M | $88.2M | $37.0M |
| Net Income | $35.3M | $35.3M | $26.3M | $20.5M | $8.2M |
| EBITDA | $50.3M | $50.3M | $37.1M | $29.9M | $12.8M |
| EPS | — | — | 0.03 | 0.03 | 0.01 |
| Gross Margin | 56.1% | 56.1% | 38.3% | 44.5% | 48.4% |
| Operating Margin | 41.6% | 41.6% | 29.2% | 31.0% | 31.1% |
| Net Margin | 31.9% | 31.9% | 22.4% | 23.2% | 22.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.10 | 0.14 |
| Current Ratio | 5.84 | 5.84 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $23.1M | $23.1M | $38.6M | $14.1M | $397002.00 |
| Returns | |||||
| ROE | 26.0% | 26.0% | 27.3% | 48.1% | 30.4% |
| Valuation | |||||
| P/E | 16.75 | 16.75 | — | — | — |
| EV/EBITDA | 8.86 | 8.86 | — | — | — |
| P/B | 3.94 | 3.94 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -5.9% | -5.9% | 33.5% | 138.6% | — |
| EPS Growth | — | — | 28.8% | 148.6% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-5.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
-8.8%
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.