Financial Services / Insurance - LifeKuala Lumpur
$2.33
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 29.0/100
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
52/100
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
$540M
P/E
4.3x
↓EV/EBITDA
N/A
•ROE
8.0%
↑Gross Margin
N/A
•Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+16.6%
FCF CAGR
+65.8%
FCF margin
12.5%
FCF / Net income
0.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $902.4M · net income $118.3M · FCF $113.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $902.4M | $902.4M | $953.3M | $434.1M | $569.5M |
| Net Income | $118.3M | $118.3M | $131.4M | $83.9M | $23.4M |
| EPS | — | — | 0.49 | 0.41 | 0.11 |
| Net Margin | 13.1% | 13.1% | 13.8% | 19.3% | 4.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 125.60 | 125.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $113.2M | $113.2M | $99.1M | $-27.3M | $24.8M |
| Returns | |||||
| ROE | 8.0% | 8.0% | 9.5% | 6.7% | 2.0% |
| Valuation | |||||
| P/E | 4.31 | 4.31 | 4.87 | 4.76 | 18.23 |
| P/B | 0.36 | 0.36 | 0.38 | 0.34 | 0.36 |
| Growth & Yield | |||||
| Revenue Growth | -5.3% | -5.3% | 119.6% | -23.8% | — |
| EPS Growth | — | — | 20.4% | 271.8% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+8.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.49 → n/d
Residual
+5.0%
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.