Financial Services / Financial Data & Stock ExchangesKuala Lumpur
$0.61
+0.00 (+0.82%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 62.0/100
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
47/100
C
Piotroski
6/9
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
$1.4B
P/E
15.4x
↑EV/EBITDA
13.0x
↓ROE
13.6%
↑Gross Margin
67.9%
↑Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.7%
FCF CAGR
+24.1%
FCF margin
40.6%
FCF / Net income
1.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $326.1M · net income $82.4M · FCF $132.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $326.1M | $326.1M | $304.9M | $261.4M | $194.8M |
| Net Income | $82.4M | $82.4M | $102.5M | $118.1M | $71.7M |
| EBITDA | $113.8M | $113.8M | $134.9M | $125.5M | $98.5M |
| EPS | 0.05 | 0.05 | 0.05 | 0.05 | 0.03 |
| Gross Margin | 67.9% | 67.9% | 72.5% | 76.8% | 84.5% |
| Operating Margin | 20.6% | 20.6% | 29.7% | 33.8% | 34.8% |
| Net Margin | 25.3% | 25.3% | 33.6% | 45.2% | 36.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.31 | 0.25 | 0.30 |
| Current Ratio | 0.90 | 0.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $132.4M | $132.4M | $70.6M | $92.0M | $69.3M |
| Returns | |||||
| ROE | 13.6% | 13.6% | 17.0% | 19.9% | 14.0% |
| Valuation | |||||
| P/E | 15.38 | 15.38 | 25.87 | 28.24 | 45.81 |
| EV/EBITDA | 13.02 | 13.02 | 21.63 | 27.59 | 34.47 |
| P/B | 2.33 | 2.33 | 4.55 | 5.60 | 6.35 |
| Growth & Yield | |||||
| Revenue Growth | 7.0% | 7.0% | 16.6% | 34.2% | — |
| EPS Growth | 0.0% | 0.0% | -9.8% | 64.5% | — |
| Dividend Yield | 3.7% | 3.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
5.9%
EPS terminal req.
$0.05
Spread vs growth
-5.9%
5Y implied EPS CAGR
7.5%
EPS terminal req.
$0.07
Spread vs growth
-7.5%
10Y implied EPS CAGR
8.7%
EPS terminal req.
$0.11
Spread vs growth
-8.7%
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
-32.9%
Start / end P/E
21.1x → 13.4x
EPS bridge
0.05 → 0.05
Residual
-0.0%
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.