Industrials / Engineering & ConstructionKuala Lumpur
$0.21
+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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-15.4M · quality 40.3/100
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
34/100
D
Piotroski
3/9
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
$73M
P/E
10.5x
↓EV/EBITDA
8.7x
↓ROE
7.7%
↑Gross Margin
2.6%
↓Debt/Equity
1.89
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.0%
FCF CAGR
—
FCF margin
-2.9%
FCF / Net income
-2.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $523.7M · net income $6.0M · FCF $-15.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $523.7M | $523.7M | $585.6M | $586.0M | $393.3M |
| Net Income | $6.0M | $6.0M | $4.4M | $-9.5M | $-33.5M |
| EBITDA | $20.7M | $20.7M | $17.3M | $-25000.00 | $-36.4M |
| EPS | — | — | 0.01 | -0.03 | -0.11 |
| Gross Margin | 2.6% | 2.6% | 1.9% | -0.2% | -5.9% |
| Operating Margin | 1.5% | 1.5% | 1.0% | -1.6% | -8.0% |
| Net Margin | 1.1% | 1.1% | 0.7% | -1.6% | -8.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.89 | 1.89 | 1.77 | 1.93 | 1.17 |
| Current Ratio | 1.04 | 1.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-15.4M | $-15.4M | $636000.00 | $-52.8M | $-21.4M |
| Returns | |||||
| ROE | 7.7% | 7.7% | 6.0% | -15.3% | -46.9% |
| Valuation | |||||
| P/E | 10.50 | 10.50 | 18.98 | — | — |
| EV/EBITDA | 8.65 | 8.65 | 9.33 | — | — |
| P/B | 0.94 | 0.94 | 1.13 | 1.02 | 0.93 |
| Growth & Yield | |||||
| Revenue Growth | -10.6% | -10.6% | -0.1% | 49.0% | — |
| EPS Growth | — | — | 145.7% | 71.6% | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-17.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
-19.2%
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.