Industrials / Engineering & ConstructionKuala Lumpur
$0.19
-0.00 (-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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $-26.0M · quality 37.3/100
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
25/100
D
Piotroski
7/9
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
$107M
P/E
19.0x
↑EV/EBITDA
5.3x
↓ROE
4.0%
↓Gross Margin
10.7%
↓Debt/Equity
1.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.1%
FCF CAGR
+445.1%
FCF margin
3.7%
FCF / Net income
2.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $423.3M · net income $6.6M · FCF $15.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $423.3M | $423.3M | $383.2M | $449.8M | $422.3M |
| Net Income | $6.6M | $6.6M | $-22.7M | $-34.3M | $-23.4M |
| EBITDA | $62.0M | $62.0M | $28.7M | $12.3M | $48.0M |
| EPS | — | — | -0.04 | -0.06 | -0.05 |
| Gross Margin | 10.7% | 10.7% | 3.1% | 0.1% | 1.5% |
| Operating Margin | 5.0% | 5.0% | -4.4% | -5.6% | -5.4% |
| Net Margin | 1.6% | 1.6% | -5.9% | -7.6% | -5.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.40 | 1.40 | 1.46 | 1.23 | 1.34 |
| Current Ratio | 1.11 | 1.11 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $15.7M | $15.7M | $-26.0M | $-46.8M | $97028.00 |
| Returns | |||||
| ROE | 4.0% | 4.0% | -14.2% | -19.1% | -12.2% |
| Valuation | |||||
| P/E | 19.00 | 19.00 | — | — | — |
| EV/EBITDA | 5.26 | 5.26 | 13.09 | 29.19 | 7.17 |
| P/B | 0.65 | 0.65 | 0.94 | 0.93 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | 10.5% | 10.5% | -14.8% | 6.5% | — |
| EPS Growth | — | — | 36.3% | -28.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → 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.