Industrials / Engineering & ConstructionHKSE
$0.28
+0.01 (+3.70%)
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 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $12.8M · quality 39.7/100
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
23/100
D
Piotroski
3/9
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
$167M
P/E
N/A
•EV/EBITDA
0.6x
↓ROE
-0.1%
↓Gross Margin
11.5%
↓Debt/Equity
0.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.3%
FCF CAGR
-54.2%
FCF margin
0.2%
FCF / Net income
-4.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.50B · net income $-3.0M · FCF $12.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.50B | $6.50B | $7.69B | $5.98B | $5.90B |
| Net Income | $-3.0M | $-3.0M | $50.7M | $25.7M | $-10.2M |
| EBITDA | $218.9M | $218.9M | $292.1M | $236.7M | $177.9M |
| EPS | -0.01 | -0.01 | 0.09 | 0.04 | -0.02 |
| Gross Margin | 11.5% | 11.5% | — | — | — |
| Operating Margin | 1.4% | 1.4% | 2.0% | 1.9% | 1.1% |
| Net Margin | -0.0% | -0.0% | 0.7% | 0.4% | -0.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.46 | 0.46 | 0.48 | 0.37 | 0.26 |
| Current Ratio | 1.37 | 1.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $12.8M | $12.8M | $-61.0M | $85.5M | $133.3M |
| Returns | |||||
| ROE | -0.1% | -0.1% | 2.4% | 1.2% | -0.5% |
| Valuation | |||||
| P/E | — | — | 4.18 | 8.26 | — |
| EV/EBITDA | 0.64 | 0.64 | 0.61 | -0.36 | 1.00 |
| P/B | 0.08 | 0.08 | 0.10 | 0.10 | 0.19 |
| Growth & Yield | |||||
| Revenue Growth | -15.5% | -15.5% | 28.6% | 1.4% | — |
| EPS Growth | -105.9% | -105.9% | 97.7% | 352.9% | — |
| Dividend Yield | 3.7% | 3.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-24.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.09 → -0.01
Residual
-28.2%
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.