Industrials / Engineering & ConstructionHKSE
$0.51
+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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $628.8M · 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
57/100
C
Piotroski
6/9
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
$2.1B
P/E
12.8x
↓EV/EBITDA
3.1x
↓ROE
5.0%
↓Gross Margin
8.0%
↓Debt/Equity
0.31
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.7%
FCF CAGR
—
FCF margin
-16.6%
FCF / Net income
-8.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.60B · net income $142.4M · FCF $-1.26B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.60B | $7.60B | $5.65B | $3.84B | $4.66B |
| Net Income | $142.4M | $142.4M | $141.6M | $-196.1M | $-1.19B |
| EBITDA | $245.8M | $245.8M | $227.4M | $-13.0M | $-982.0M |
| EPS | 0.03 | 0.03 | 0.03 | -0.05 | -0.29 |
| Gross Margin | 8.0% | 8.0% | 7.9% | 5.9% | -4.5% |
| Operating Margin | 1.6% | 1.6% | -0.1% | -7.2% | -16.5% |
| Net Margin | 1.9% | 1.9% | 2.5% | -5.1% | -25.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.31 | 0.31 | 0.42 | 0.45 | 0.47 |
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.26B | $-1.26B | $3.06B | $628.8M | $-608.8M |
| Returns | |||||
| ROE | 5.0% | 5.0% | 5.3% | -8.0% | -45.8% |
| Valuation | |||||
| P/E | 12.75 | 12.75 | 6.01 | — | — |
| EV/EBITDA | 3.10 | 3.10 | -3.39 | — | — |
| P/B | 0.72 | 0.72 | 0.32 | 0.52 | 0.46 |
| Growth & Yield | |||||
| Revenue Growth | 34.7% | 34.7% | 47.0% | -17.5% | — |
| EPS Growth | 0.3% | 0.3% | 172.3% | 83.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
9.0%
EPS terminal req.
$0.05
Spread vs growth
-8.8%
5Y implied EPS CAGR
9.4%
EPS terminal req.
$0.05
Spread vs growth
-9.1%
10Y implied EPS CAGR
9.7%
EPS terminal req.
$0.09
Spread vs growth
-9.4%
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
+75.9%
Start / end P/E
8.3x → 14.6x
EPS bridge
0.03 → 0.03
Residual
+0.2%
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.