Consumer Defensive / Farm ProductsKuala Lumpur
$0.57
+0.01 (+1.77%)
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 19%
FCF escenarios
weak_data · normalized FCF $212.2M · quality 40.7/100
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
50/100
C
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
$713M
P/E
4.8x
↓EV/EBITDA
5.1x
↓ROE
10.3%
↑Gross Margin
9.9%
↓Debt/Equity
0.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.7%
FCF CAGR
—
FCF margin
6.5%
FCF / Net income
1.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.25B · net income $139.9M · FCF $212.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.25B | $3.25B | $3.12B | $3.15B | $2.92B |
| Net Income | $139.9M | $139.9M | $58.1M | $-6.7M | $145.0M |
| EBITDA | $277.2M | $277.2M | $193.9M | $126.3M | $263.8M |
| EPS | — | — | 0.05 | -0.01 | 0.11 |
| Gross Margin | 9.9% | 9.9% | 9.5% | 7.5% | 8.3% |
| Operating Margin | 6.3% | 6.3% | 5.9% | 4.1% | 4.2% |
| Net Margin | 4.3% | 4.3% | 1.9% | -0.2% | 5.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.56 | 0.56 | 0.77 | 0.75 | 0.83 |
| Current Ratio | 1.34 | 1.34 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $212.2M | $212.2M | $44.5M | $346.2M | $-129.6M |
| Returns | |||||
| ROE | 10.3% | 10.3% | 4.5% | -0.5% | 10.6% |
| Valuation | |||||
| P/E | 4.79 | 4.79 | 11.03 | — | 7.22 |
| EV/EBITDA | 5.12 | 5.12 | 8.11 | 13.59 | 7.96 |
| P/B | 0.52 | 0.52 | 0.49 | 0.60 | 0.78 |
| Growth & Yield | |||||
| Revenue Growth | 4.1% | 4.1% | -0.9% | 8.0% | — |
| EPS Growth | — | — | 832.3% | -106.1% | — |
| Dividend Yield | 6.1% | 6.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+18.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.05 → n/d
Residual
+12.7%
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.