Industrials / AirlinesKuala Lumpur
$1.20
+0.03 (+2.56%)
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 33% · confianza 15%
FCF escenarios
weak_data · normalized FCF $198.3M · quality 30.3/100
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
28/100
D
Piotroski
5/9
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
$4.0B
P/E
5.2x
↓EV/EBITDA
2.8x
↓ROE
35.3%
↑Gross Margin
10.3%
↓Debt/Equity
2.26
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+15.2%
FCF CAGR
—
FCF margin
5.9%
FCF / Net income
1.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.35B · net income $179.3M · FCF $198.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $3.35B | $3.35B | $3.26B | $2.53B |
| Net Income | $179.3M | $179.3M | $207.1M | $331.5M |
| EBITDA | $576.0M | $576.0M | $550.0M | $640.8M |
| EPS | — | — | 0.46 | 0.74 |
| Gross Margin | 10.3% | 10.3% | 11.7% | 8.7% |
| Operating Margin | 3.7% | 3.7% | 8.0% | 8.6% |
| Net Margin | 5.3% | 5.3% | 6.4% | 13.1% |
| Balance Sheet | ||||
| Debt/Equity | 2.26 | 2.26 | 4.30 | 13.02 |
| Current Ratio | 0.23 | 0.23 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $198.3M | $198.3M | $376.4M | $-61.0M |
| Returns | ||||
| ROE | 35.3% | 35.3% | 63.0% | 285.3% |
| Valuation | ||||
| P/E | 5.22 | 5.22 | 4.32 | 2.59 |
| EV/EBITDA | 2.78 | 2.78 | 3.88 | 3.61 |
| P/B | 1.06 | 1.06 | 2.72 | 7.39 |
| Growth & Yield | ||||
| Revenue Growth | 2.8% | 2.8% | 29.1% | — |
| EPS Growth | — | — | -37.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-27.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.46 → n/d
Residual
-27.7%
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.