Financial Services / Asset ManagementKuala Lumpur
$2.64
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 2.0/100
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
29/100
D
Piotroski
5/9
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
$372M
P/E
132.0x
↑EV/EBITDA
N/A
•ROE
0.5%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
902.2%
FCF / Net income
21.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.2M · net income $2.6M · FCF $55.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.2M | $6.2M | $7.2M | $4.4M | $-25051.00 |
| Net Income | $2.6M | $2.6M | $3.0M | $1.7M | $-2.0M |
| EPS | — | — | 0.02 | 0.01 | -0.01 |
| Net Margin | 42.1% | 42.1% | 41.6% | 39.7% | 8136.4% |
| Balance Sheet | |||||
| Current Ratio | 185.35 | 185.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $55.9M | $55.9M | $-58.0M | $-16.6M | $-19.4M |
| Returns | |||||
| ROE | 0.5% | 0.5% | 0.5% | 0.4% | -0.5% |
| Valuation | |||||
| P/E | 132.00 | 132.00 | — | — | — |
| P/B | 0.72 | 0.72 | — | — | 0.78 |
| Growth & Yield | |||||
| Revenue Growth | -13.5% | -13.5% | 63.0% | 17638.8% | — |
| EPS Growth | — | — | 100.0% | 200.0% | — |
| Dividend Yield | 5.1% | 5.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+8.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
+3.5%
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.