Consumer Cyclical / GamblingKuala Lumpur
$1.31
+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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $208.5M · quality 86.7/100
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
47/100
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
$1.9B
P/E
11.9x
↓EV/EBITDA
8.3x
↓ROE
6.6%
↑Gross Margin
16.4%
↓Debt/Equity
0.28
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.2%
FCF CAGR
+7.1%
FCF margin
9.1%
FCF / Net income
1.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.30B · net income $166.4M · FCF $208.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.30B | $2.30B | $2.23B | $2.16B | $2.03B |
| Net Income | $166.4M | $166.4M | $152.8M | $125.3M | $100.6M |
| EBITDA | $286.7M | $286.7M | $267.2M | $241.9M | $215.1M |
| EPS | — | — | 0.11 | 0.09 | 0.07 |
| Gross Margin | 16.4% | 16.4% | 15.1% | 15.0% | 15.5% |
| Operating Margin | 11.4% | 11.4% | 10.4% | 10.2% | 9.6% |
| Net Margin | 7.2% | 7.2% | 6.9% | 5.8% | 5.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.28 | 0.28 | 0.29 | 0.32 | 0.38 |
| Current Ratio | 0.58 | 0.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $208.5M | $208.5M | $195.8M | $215.8M | $169.9M |
| Returns | |||||
| ROE | 6.6% | 6.6% | 6.1% | 5.1% | 4.2% |
| Valuation | |||||
| P/E | 11.91 | 11.91 | 12.59 | 12.84 | 18.00 |
| EV/EBITDA | 8.35 | 8.35 | 9.27 | 9.21 | 11.79 |
| P/B | 0.75 | 0.75 | 0.77 | 0.66 | 0.76 |
| Growth & Yield | |||||
| Revenue Growth | 3.0% | 3.0% | 3.3% | 6.3% | — |
| EPS Growth | — | — | 22.0% | 24.6% | — |
| Dividend Yield | 6.9% | 6.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+11.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → n/d
Residual
+4.8%
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.