Basic Materials / Lumber & Wood ProductionKuala Lumpur
$0.65
+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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-7.4M · quality 39.7/100
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
18/100
F
Piotroski
3/9
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
$650M
P/E
N/A
•EV/EBITDA
26.7x
↑ROE
-3.9%
↓Gross Margin
-3.4%
↓Debt/Equity
0.57
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.3%
FCF CAGR
-9.1%
FCF margin
4.5%
FCF / Net income
-1.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $361.6M · net income $-12.3M · FCF $16.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $361.6M | $361.6M | $408.0M | $358.9M | $328.3M |
| Net Income | $-12.3M | $-12.3M | $1.5M | $-65.1M | $-33.7M |
| EBITDA | $30.5M | $30.5M | $45.2M | $-18.7M | $8.4M |
| EPS | — | — | 0.00 | -0.07 | -0.03 |
| Gross Margin | -3.4% | -3.4% | 7.3% | -15.8% | -1.6% |
| Operating Margin | -8.7% | -8.7% | 1.6% | -22.7% | -9.5% |
| Net Margin | -3.4% | -3.4% | 0.4% | -18.1% | -10.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.57 | 0.57 | 0.72 | 0.69 | 0.43 |
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $16.4M | $16.4M | $-7.4M | $-43.2M | $21.8M |
| Returns | |||||
| ROE | -3.9% | -3.9% | 0.5% | -19.9% | -8.6% |
| Valuation | |||||
| P/E | — | — | 466.67 | — | — |
| EV/EBITDA | 26.73 | 26.73 | 20.51 | — | 90.15 |
| P/B | 2.05 | 2.05 | 2.13 | 1.99 | 1.66 |
| Growth & Yield | |||||
| Revenue Growth | -11.4% | -11.4% | 13.7% | 9.3% | — |
| EPS Growth | — | — | 102.3% | -93.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-5.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
-5.1%
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.