Energy / Oil & Gas Equipment & ServicesKuala Lumpur
$0.33
+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 $81.5M · quality 57.3/100
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
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
$264M
P/E
16.5x
↑EV/EBITDA
14.8x
↑ROE
18.7%
↑Gross Margin
25.5%
↓Debt/Equity
2.38
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.0%
FCF CAGR
+5.2%
FCF margin
14.0%
FCF / Net income
1.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $352.1M · net income $44.1M · FCF $49.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $352.1M | $352.1M | $348.0M | $307.3M | $219.6M |
| Net Income | $44.1M | $44.1M | $47.0M | $48.1M | $-28.8M |
| EBITDA | $84.3M | $84.3M | $102.9M | $104.0M | $-6.5M |
| EPS | — | — | 0.02 | 0.02 | -0.01 |
| Gross Margin | 25.5% | 25.5% | 24.9% | 24.8% | -2.8% |
| Operating Margin | 24.0% | 24.0% | 29.6% | 33.6% | -2.1% |
| Net Margin | 12.5% | 12.5% | 13.5% | 15.6% | -13.1% |
| Balance Sheet | |||||
| Debt/Equity | 2.38 | 2.38 | 3.06 | 4.65 | 7.53 |
| Current Ratio | 1.21 | 1.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $49.2M | $49.2M | $91.5M | $81.5M | $42.3M |
| Returns | |||||
| ROE | 18.7% | 18.7% | 23.1% | 32.4% | -29.3% |
| Valuation | |||||
| P/E | 16.50 | 16.50 | 12.80 | 8.10 | — |
| EV/EBITDA | 14.76 | 14.76 | 11.26 | 10.16 | — |
| P/B | 3.11 | 3.11 | 2.94 | 2.62 | 1.58 |
| Growth & Yield | |||||
| Revenue Growth | 1.2% | 1.2% | 13.3% | 39.9% | — |
| EPS Growth | — | — | -2.3% | 266.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+37.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
+37.5%
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.