Industrials / Engineering & ConstructionKuala Lumpur
$0.07
+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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-7.1M · quality 13.7/100
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
10/100
F
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$178M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-90.5%
↓Gross Margin
N/A
•Debt/Equity
4.38
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-22.0%
FCF CAGR
—
FCF margin
14.8%
FCF / Net income
-0.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $422.0M · net income $-193.0M · FCF $62.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $422.0M | $422.0M | $715.1M | $889.4M |
| Net Income | $-193.0M | $-193.0M | $10.0M | $66.2M |
| EBITDA | $-89.5M | $-89.5M | $124.3M | $191.7M |
| EPS | -0.20 | -0.20 | 0.01 | 0.07 |
| Gross Margin | — | — | 22.6% | 28.0% |
| Operating Margin | 19.5% | 19.5% | 5.3% | 14.6% |
| Net Margin | -45.7% | -45.7% | 1.4% | 7.4% |
| Balance Sheet | ||||
| Debt/Equity | 4.38 | 4.38 | 1.82 | 2.00 |
| Current Ratio | 0.98 | 0.98 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $62.4M | $62.4M | $-160.6M | $-7.1M |
| Returns | ||||
| ROE | -90.5% | -90.5% | 1.3% | 10.5% |
| Valuation | ||||
| P/E | — | — | 40.00 | 11.03 |
| EV/EBITDA | — | — | 13.20 | 9.46 |
| P/B | 0.32 | 0.32 | 0.51 | 1.17 |
| Growth & Yield | ||||
| Revenue Growth | -41.0% | -41.0% | -19.6% | — |
| EPS Growth | -2060.0% | -2060.0% | -85.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-54.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -0.20
Residual
-54.8%
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.