Industrials / Engineering & ConstructionKuala Lumpur
$1.50
+0.01 (+0.67%)
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 17%
FCF escenarios
weak_data · normalized FCF $35.6M · quality 42.3/100
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
48/100
C
Piotroski
5/9
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
$954M
P/E
3.4x
↓EV/EBITDA
1.9x
↓ROE
25.0%
↑Gross Margin
37.7%
↑Debt/Equity
0.52
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+19.0%
FCF CAGR
—
FCF margin
17.7%
FCF / Net income
0.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $970.0M · net income $284.0M · FCF $171.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $970.0M | $970.0M | $608.6M | $716.9M | $575.9M |
| Net Income | $284.0M | $284.0M | $92.1M | $93.1M | $101.6M |
| EBITDA | $452.7M | $452.7M | $172.0M | $182.4M | $197.4M |
| EPS | — | — | 0.14 | 0.15 | 0.16 |
| Gross Margin | 37.7% | 37.7% | 29.0% | 24.0% | 20.3% |
| Operating Margin | 30.4% | 30.4% | 20.5% | 22.5% | 31.8% |
| Net Margin | 29.3% | 29.3% | 15.1% | 13.0% | 17.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.52 | 0.52 | 0.39 | 0.20 | 0.23 |
| Current Ratio | 2.83 | 2.83 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $171.4M | $171.4M | $-61.2M | $35.6M | $-10.8M |
| Returns | |||||
| ROE | 25.0% | 25.0% | 10.0% | 10.7% | 12.5% |
| Valuation | |||||
| P/E | 3.41 | 3.41 | 11.31 | 12.01 | 8.26 |
| EV/EBITDA | 1.86 | 1.86 | 6.29 | 5.56 | 3.63 |
| P/B | 0.84 | 0.84 | 1.13 | 1.28 | 1.03 |
| Growth & Yield | |||||
| Revenue Growth | 59.4% | 59.4% | -15.1% | 24.5% | — |
| EPS Growth | — | — | -1.1% | -8.1% | — |
| Dividend Yield | 5.3% | 5.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+0.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.14 → n/d
Residual
-5.1%
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.