Consumer Defensive / Farm ProductsKuala Lumpur
$0.22
+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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-52.4M · quality 42.3/100
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
37/100
D
Piotroski
n/d
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
4/100
SEC 0%
Sin guardar todavía.
Market Cap
$99M
P/E
0.0x
↓EV/EBITDA
6.7x
↓ROE
8.8%
↑Gross Margin
10.2%
↓Debt/Equity
1.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2025–2025 · 0 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-8.5%
FCF / Net income
-6.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $615.2M · net income $8.2M · FCF $-52.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 |
|---|---|---|
| Income Statement | ||
| Revenue | $615.2M | $615.2M |
| Net Income | $8.2M | $8.2M |
| EBITDA | $30.4M | $30.4M |
| Gross Margin | 10.2% | 10.2% |
| Operating Margin | 3.1% | 3.1% |
| Net Margin | 1.3% | 1.3% |
| Balance Sheet | ||
| Debt/Equity | 1.29 | 1.29 |
| Current Ratio | 1.26 | 1.26 |
| Cash Flow | ||
| Free Cash Flow | $-52.4M | $-52.4M |
| Returns | ||
| ROE | 8.8% | 8.8% |
| Valuation | ||
| P/E | 0.04 | 0.04 |
| EV/EBITDA | 6.69 | 6.69 |
| P/B | 1.06 | 1.06 |
| Growth & Yield | ||
| Dividend Yield | 2.3% | 2.3% |
Revenue, Net Income & Free Cash Flow ($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
-11.5%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-13.7%
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.