Industrials / Engineering & ConstructionKuala Lumpur
$0.32
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $202.9M · quality 57.7/100
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
44/100
C
Piotroski
6/9
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
$246M
P/E
2.4x
↓EV/EBITDA
3.0x
↓ROE
26.8%
↑Gross Margin
11.8%
↓Debt/Equity
1.68
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+33.1%
FCF CAGR
+64.1%
FCF margin
15.4%
FCF / Net income
3.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.14B · net income $105.2M · FCF $328.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.14B | $2.14B | $1.25B | $1.46B | $905.3M |
| Net Income | $105.2M | $105.2M | $13.4M | $26.7M | $-361.5M |
| EBITDA | $241.5M | $241.5M | $132.3M | $166.7M | $-245.2M |
| EPS | — | — | 0.02 | 0.03 | -0.46 |
| Gross Margin | 11.8% | 11.8% | 20.0% | 12.1% | -3.3% |
| Operating Margin | 6.2% | 6.2% | 3.4% | 5.7% | -16.1% |
| Net Margin | 4.9% | 4.9% | 1.1% | 1.8% | -39.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.68 | 1.68 | 2.33 | 3.46 | 3.94 |
| Current Ratio | 1.28 | 1.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $328.4M | $328.4M | $202.9M | $71.5M | $74.3M |
| Returns | |||||
| ROE | 26.8% | 26.8% | 3.9% | 7.5% | -117.3% |
| Valuation | |||||
| P/E | 2.42 | 2.42 | 39.41 | 4.84 | — |
| EV/EBITDA | 3.01 | 3.01 | 9.42 | 7.70 | — |
| P/B | 0.63 | 0.63 | 1.52 | 0.36 | 0.41 |
| Growth & Yield | |||||
| Revenue Growth | 71.1% | 71.1% | -14.4% | 61.0% | — |
| EPS Growth | — | — | -50.1% | 107.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-40.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
-40.0%
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.