Industrials / Engineering & ConstructionHKSE
$0.19
-0.00 (-0.53%)
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 22%
FCF escenarios
weak_data · normalized FCF $24.5M · quality 55.3/100
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
62/100
B
Piotroski
7/9
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
$301M
P/E
1.3x
↓EV/EBITDA
5.5x
↓ROE
32.2%
↑Gross Margin
7.3%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.7%
FCF CAGR
—
FCF margin
13.1%
FCF / Net income
1.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $283.2M · net income $35.9M · FCF $37.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $283.2M | $283.2M | $169.8M | $289.2M | $202.9M |
| Net Income | $35.9M | $35.9M | $-8.5M | $3.4M | $-166000.00 |
| EBITDA | $42.9M | $42.9M | $-6.9M | $6.3M | $-1.1M |
| EPS | — | — | -0.01 | 0.00 | -0.00 |
| Gross Margin | 7.3% | 7.3% | -3.0% | 4.5% | 6.0% |
| Operating Margin | 2.9% | 2.9% | -6.2% | 2.8% | 3.9% |
| Net Margin | 12.7% | 12.7% | -5.0% | 1.2% | -0.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.19 | 0.21 | 0.23 |
| Current Ratio | 1.52 | 1.52 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $37.2M | $37.2M | $5.6M | $24.5M | $-20.3M |
| Returns | |||||
| ROE | 32.2% | 32.2% | -11.2% | 3.9% | -0.2% |
| Valuation | |||||
| P/E | 1.34 | 1.34 | — | 17.62 | — |
| EV/EBITDA | 5.47 | 5.47 | — | 5.12 | — |
| P/B | 2.69 | 2.69 | 1.20 | 0.67 | 1.04 |
| Growth & Yield | |||||
| Revenue Growth | 66.8% | 66.8% | -41.3% | 42.5% | — |
| EPS Growth | — | — | -352.4% | 2200.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+283.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
+283.7%
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.