Industrials / Integrated Freight & LogisticsKuala Lumpur
$0.31
-0.00 (-1.59%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-53.9M · quality 16.0/100
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
19/100
F
Piotroski
2/9
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
$243M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-253.7%
↓Gross Margin
10.3%
↓Debt/Equity
6.38
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.1%
FCF CAGR
—
FCF margin
-5.1%
FCF / Net income
0.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.84B · net income $-209.3M · FCF $-94.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.84B | $1.84B | $1.85B | $1.87B | $1.96B |
| Net Income | $-209.3M | $-209.3M | $-202.7M | $-157.9M | $-167.7M |
| EBITDA | $-1.6M | $-1.6M | $30.2M | $73.7M | $69.9M |
| EPS | — | — | -0.26 | -0.20 | -0.21 |
| Gross Margin | 10.3% | 10.3% | 11.4% | 10.6% | 11.3% |
| Operating Margin | -7.0% | -7.0% | -7.5% | -5.7% | -6.4% |
| Net Margin | -11.4% | -11.4% | -10.9% | -8.4% | -8.6% |
| Balance Sheet | |||||
| Debt/Equity | 6.38 | 6.38 | 1.95 | 1.25 | 1.27 |
| Current Ratio | 1.04 | 1.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-94.6M | $-94.6M | $-53.9M | $50.8M | $9.3M |
| Returns | |||||
| ROE | -253.7% | -253.7% | -69.3% | -31.9% | -25.9% |
| Valuation | |||||
| EV/EBITDA | — | — | 21.01 | 11.23 | 15.67 |
| P/B | 2.94 | 2.94 | 0.66 | 0.80 | 0.71 |
| Growth & Yield | |||||
| Revenue Growth | -0.7% | -0.7% | -0.9% | -4.6% | — |
| EPS Growth | — | — | -28.2% | 5.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+17.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.26 → n/d
Residual
+17.0%
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.