Industrials / Engineering & ConstructionKuala Lumpur
$0.28
+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 18%
FCF escenarios
weak_data · normalized FCF $23.4M · quality 47.0/100
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
35/100
D
Piotroski
8/9
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
$146M
P/E
14.0x
↓EV/EBITDA
5.3x
↓ROE
1.0%
↓Gross Margin
25.7%
↑Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-27.1%
FCF CAGR
—
FCF margin
8.7%
FCF / Net income
2.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $137.5M · net income $4.7M · FCF $12.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $137.5M | $137.5M | $134.4M | $247.0M | $355.2M |
| Net Income | $4.7M | $4.7M | $-25.8M | $715000.00 | $31.3M |
| EBITDA | $22.8M | $22.8M | $-5.9M | $24.4M | $60.5M |
| EPS | 0.01 | 0.01 | -0.05 | 0.00 | 0.06 |
| Gross Margin | 25.7% | 25.7% | 18.7% | 23.3% | 22.8% |
| Operating Margin | 1.7% | 1.7% | -4.4% | 10.1% | 14.1% |
| Net Margin | 3.4% | 3.4% | -19.2% | 0.3% | 8.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.41 | 0.38 | 0.38 |
| Current Ratio | 2.65 | 2.65 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $12.0M | $12.0M | $29.3M | $23.4M | $-50.0M |
| Returns | |||||
| ROE | 1.0% | 1.0% | -5.1% | 0.1% | 5.8% |
| Valuation | |||||
| P/E | 14.00 | 14.00 | — | 360.71 | 10.45 |
| EV/EBITDA | 5.33 | 5.33 | — | 10.11 | 4.17 |
| P/B | 0.30 | 0.30 | 0.49 | 0.50 | 0.61 |
| Growth & Yield | |||||
| Revenue Growth | 2.3% | 2.3% | -45.6% | -30.5% | — |
| EPS Growth | 118.3% | 118.3% | -3621.4% | -97.7% | — |
| Dividend Yield | 5.4% | 5.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
40.3%
EPS terminal req.
$0.02
Spread vs growth
78.0%
5Y implied EPS CAGR
27.3%
EPS terminal req.
$0.03
Spread vs growth
91.0%
10Y implied EPS CAGR
18.3%
EPS terminal req.
$0.05
Spread vs growth
99.9%
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
-17.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → 0.01
Residual
-23.3%
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.