Industrials / Engineering & ConstructionKuala Lumpur
$0.69
+0.01 (+2.24%)
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 16%
FCF escenarios
weak_data · normalized FCF $-355.5M · quality 46.3/100
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
14/100
F
Piotroski
4/9
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
$2.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-10.4%
↓Gross Margin
11.7%
↓Debt/Equity
5.90
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+18.3%
FCF CAGR
—
FCF margin
-42.3%
FCF / Net income
3.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $839.5M · net income $-89.3M · FCF $-355.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $839.5M | $839.5M | $629.1M | $614.7M | $506.8M |
| Net Income | $-89.3M | $-89.3M | $-147.0M | $-133.7M | $97.3M |
| EBITDA | $199.5M | $199.5M | $101.2M | $5.6M | $232.5M |
| EPS | — | — | -0.05 | -0.04 | 0.03 |
| Gross Margin | 11.7% | 11.7% | 12.8% | -1.3% | -3.1% |
| Operating Margin | 10.4% | 10.4% | 11.2% | -0.8% | -4.5% |
| Net Margin | -10.6% | -10.6% | -23.4% | -21.8% | 19.2% |
| Balance Sheet | |||||
| Debt/Equity | 5.90 | 5.90 | 4.59 | 4.41 | 3.72 |
| Current Ratio | 0.72 | 0.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-355.5M | $-355.5M | $-292.7M | $-640.1M | $-554.9M |
| Returns | |||||
| ROE | -10.4% | -10.4% | -15.5% | -13.7% | 8.8% |
| Valuation | |||||
| P/E | — | — | — | — | 13.04 |
| EV/EBITDA | — | — | 63.52 | 1234.91 | 20.97 |
| P/B | — | — | 2.35 | 3.02 | 1.15 |
| Growth & Yield | |||||
| Revenue Growth | 33.4% | 33.4% | 2.3% | 21.3% | — |
| EPS Growth | — | — | -5.8% | -237.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → n/d
Residual
+0.0%
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.