Industrials / Pollution & Treatment ControlsKuala Lumpur
$0.35
+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 $24.5M · quality 70.7/100
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
42/100
C
Piotroski
4/9
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
$157M
P/E
8.9x
↓EV/EBITDA
4.3x
↓ROE
7.2%
↑Gross Margin
20.7%
↓Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.7%
FCF CAGR
+45.9%
FCF margin
13.4%
FCF / Net income
1.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $183.6M · net income $16.7M · FCF $24.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $183.6M | $183.6M | $222.7M | $211.8M | $212.0M |
| Net Income | $16.7M | $16.7M | $23.2M | $21.0M | $18.2M |
| EBITDA | $29.7M | $29.7M | $38.8M | $35.0M | $31.3M |
| EPS | — | — | 0.05 | 0.05 | 0.04 |
| Gross Margin | 20.7% | 20.7% | 22.9% | 22.9% | 21.3% |
| Operating Margin | 13.6% | 13.6% | 15.9% | 15.0% | 13.8% |
| Net Margin | 9.1% | 9.1% | 10.4% | 9.9% | 8.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.06 | 0.08 | 0.09 |
| Current Ratio | 5.98 | 5.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $24.5M | $24.5M | $24.7M | $11.2M | $7.9M |
| Returns | |||||
| ROE | 7.2% | 7.2% | 10.2% | 9.8% | 9.0% |
| Valuation | |||||
| P/E | 8.88 | 8.88 | 8.70 | 9.20 | 9.88 |
| EV/EBITDA | 4.27 | 4.27 | 4.33 | 5.31 | 4.49 |
| P/B | 0.68 | 0.68 | 0.85 | 0.95 | 0.81 |
| Growth & Yield | |||||
| Revenue Growth | -17.5% | -17.5% | 5.1% | -0.1% | — |
| EPS Growth | — | — | 0.0% | 25.0% | — |
| Dividend Yield | 7.0% | 7.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-10.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.05 → n/d
Residual
-17.4%
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.