Industrials / Engineering & ConstructionKuala Lumpur
$0.51
+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 18%
FCF escenarios
weak_data · normalized FCF $12.9M · quality 45.7/100
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
39/100
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
$59M
P/E
51.0x
↑EV/EBITDA
20.0x
↑ROE
0.4%
↓Gross Margin
14.4%
↓Debt/Equity
0.22
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.5%
FCF CAGR
—
FCF margin
12.0%
FCF / Net income
16.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $152.3M · net income $1.1M · FCF $18.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $152.3M | $152.3M | $36.3M | $102.6M | $101.4M |
| Net Income | $1.1M | $1.1M | $8.2M | $16.8M | $19.0M |
| EBITDA | $5.4M | $5.4M | $11.5M | $21.3M | $28.6M |
| EPS | 0.01 | 0.01 | 0.07 | 0.15 | 0.16 |
| Gross Margin | 14.4% | 14.4% | 27.5% | 22.6% | 39.2% |
| Operating Margin | 7.4% | 7.4% | 0.8% | 13.8% | 31.3% |
| Net Margin | 0.7% | 0.7% | 22.6% | 16.4% | 18.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.22 | 0.22 | 0.30 | 0.33 | 0.35 |
| Current Ratio | 1.17 | 1.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $18.2M | $18.2M | $12.9M | $-24.9M | $-53.9M |
| Returns | |||||
| ROE | 0.4% | 0.4% | 3.2% | 6.9% | 8.3% |
| Valuation | |||||
| P/E | 51.00 | 51.00 | 8.05 | 3.65 | 3.36 |
| EV/EBITDA | 19.98 | 19.98 | 11.12 | 6.25 | 3.94 |
| P/B | 0.23 | 0.23 | 0.26 | 0.25 | 0.28 |
| Growth & Yield | |||||
| Revenue Growth | 319.9% | 319.9% | -64.7% | 1.2% | — |
| EPS Growth | -86.3% | -86.3% | -51.2% | -11.3% | — |
| Dividend Yield | 2.0% | 2.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
67.1%
EPS terminal req.
$0.05
Spread vs growth
-153.4%
5Y implied EPS CAGR
41.4%
EPS terminal req.
$0.05
Spread vs growth
-127.7%
10Y implied EPS CAGR
24.7%
EPS terminal req.
$0.09
Spread vs growth
-111.0%
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
-6.1%
Start / end P/E
7.8x → 52.6x
EPS bridge
0.07 → 0.01
Residual
-492.5%
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.