Communication Services / EntertainmentKuala Lumpur
$0.32
+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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $41.6M · quality 74.3/100
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
46/100
C
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
$355M
P/E
16.0x
↑EV/EBITDA
1.4x
↓ROE
2.9%
↓Gross Margin
71.8%
↑Debt/Equity
0.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-6.5%
FCF CAGR
+4.3%
FCF margin
6.9%
FCF / Net income
2.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $857.0M · net income $21.0M · FCF $59.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $857.0M | $857.0M | $844.0M | $997.9M | $1.12B |
| Net Income | $21.0M | $21.0M | $60.4M | $51.9M | $55.2M |
| EBITDA | $241.0M | $241.0M | $269.0M | $186.0M | $292.2M |
| EPS | 0.02 | 0.02 | 0.05 | 0.05 | 0.05 |
| Gross Margin | 71.8% | 71.8% | 75.5% | — | 64.0% |
| Operating Margin | 4.6% | 4.6% | 9.6% | 9.8% | 10.1% |
| Net Margin | 2.5% | 2.5% | 7.2% | 5.2% | 4.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.43 | 0.52 | 0.48 |
| Current Ratio | 1.33 | 1.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $59.0M | $59.0M | $33.8M | $41.6M | $49.8M |
| Returns | |||||
| ROE | 2.9% | 2.9% | 8.3% | 7.8% | 8.7% |
| Valuation | |||||
| P/E | 16.00 | 16.00 | 8.53 | 8.97 | 9.14 |
| EV/EBITDA | 1.36 | 1.36 | 1.73 | 2.61 | 1.66 |
| P/B | 0.49 | 0.49 | 0.71 | 0.70 | 0.80 |
| Growth & Yield | |||||
| Revenue Growth | 1.5% | 1.5% | -15.4% | -10.9% | — |
| EPS Growth | -65.3% | -65.3% | 16.5% | -6.0% | — |
| Dividend Yield | 4.7% | 4.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
14.5%
EPS terminal req.
$0.03
Spread vs growth
-79.9%
5Y implied EPS CAGR
12.7%
EPS terminal req.
$0.03
Spread vs growth
-78.0%
10Y implied EPS CAGR
11.3%
EPS terminal req.
$0.06
Spread vs growth
-76.7%
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
-8.8%
Start / end P/E
6.8x → 16.9x
EPS bridge
0.05 → 0.02
Residual
-97.6%
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.