Communication Services / Telecom ServicesKuala Lumpur
$0.41
-0.01 (-2.38%)
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 $45.0M · quality 66.0/100
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
38/100
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
$410M
P/E
10.3x
↓EV/EBITDA
7.9x
↑ROE
16.5%
↑Gross Margin
49.4%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-13.9%
FCF CAGR
-46.5%
FCF margin
3.5%
FCF / Net income
0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $111.5M · net income $35.8M · FCF $3.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $111.5M | $111.5M | $170.9M | $182.3M | $174.7M |
| Net Income | $35.8M | $35.8M | $71.2M | $51.3M | $43.8M |
| EBITDA | $50.5M | $50.5M | $97.0M | $73.2M | $61.1M |
| EPS | 0.04 | 0.04 | 0.07 | 0.05 | 0.04 |
| Gross Margin | 49.4% | 49.4% | 58.4% | 46.2% | 40.3% |
| Operating Margin | 39.9% | 39.9% | 50.9% | 38.1% | 33.8% |
| Net Margin | 32.1% | 32.1% | 41.6% | 28.2% | 25.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.03 | 0.07 | 0.14 |
| Current Ratio | 7.46 | 7.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.9M | $3.9M | $45.0M | $61.2M | $25.5M |
| Returns | |||||
| ROE | 16.5% | 16.5% | 69.8% | 85.5% | 86.4% |
| Valuation | |||||
| P/E | 10.25 | 10.25 | — | — | — |
| EV/EBITDA | 7.94 | 7.94 | — | — | — |
| P/B | 1.89 | 1.89 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -34.7% | -34.7% | -6.3% | 4.3% | — |
| EPS Growth | -43.8% | -43.8% | 38.6% | 17.3% | — |
| Dividend Yield | 4.9% | 4.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-3.1%
EPS terminal req.
$0.04
Spread vs growth
-40.7%
5Y implied EPS CAGR
1.9%
EPS terminal req.
$0.04
Spread vs growth
-45.7%
10Y implied EPS CAGR
5.9%
EPS terminal req.
$0.07
Spread vs growth
-49.7%
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
-21.9%
Start / end P/E
7.9x → 10.2x
EPS bridge
0.07 → 0.04
Residual
-13.2%
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.