Real Estate / REIT - OfficeKuala Lumpur
$0.70
+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 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF n/d · quality 19.0/100
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
32/100
D
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
$843M
P/E
14.1x
↑EV/EBITDA
18.2x
↑ROE
4.3%
↓Gross Margin
67.6%
↑Debt/Equity
0.89
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.0%
FCF CAGR
+14.7%
FCF margin
77.5%
FCF / Net income
2.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $190.8M · net income $58.6M · FCF $147.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $190.8M | $190.8M | $194.8M | $162.1M | $147.3M |
| Net Income | $58.6M | $58.6M | $78.8M | $72.7M | $52.3M |
| EBITDA | $108.5M | $108.5M | $131.0M | $110.2M | $79.5M |
| EPS | — | — | 0.07 | 0.07 | 0.05 |
| Gross Margin | 67.6% | 67.6% | 68.9% | 68.7% | 68.9% |
| Operating Margin | 67.0% | 67.0% | 68.3% | 68.0% | 68.2% |
| Net Margin | 30.7% | 30.7% | 40.5% | 44.9% | 35.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.89 | 0.89 | 0.84 | 0.86 | 0.62 |
| Current Ratio | 0.32 | 0.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $147.9M | $147.9M | $124.5M | $123.0M | $97.9M |
| Returns | |||||
| ROE | 4.3% | 4.3% | 5.7% | 5.4% | 4.0% |
| Valuation | |||||
| P/E | 14.10 | 14.10 | 12.06 | 11.72 | 18.14 |
| EV/EBITDA | 18.24 | 18.24 | 15.54 | 17.54 | 21.08 |
| P/B | 0.62 | 0.62 | 0.69 | 0.63 | 0.73 |
| Growth & Yield | |||||
| Revenue Growth | -2.1% | -2.1% | 20.2% | 10.0% | — |
| EPS Growth | — | — | -2.2% | 38.1% | — |
| Dividend Yield | 8.7% | 8.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+1.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.07 → n/d
Residual
-7.2%
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.