Industrials / RailroadsKuala Lumpur
$2.25
+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 32% · confianza 21%
FCF escenarios
weak_data · normalized FCF $22.4M · quality 44.7/100
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
46/100
C
Piotroski
4/9
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
$1.2B
P/E
18.8x
↑EV/EBITDA
12.4x
↑ROE
20.4%
↑Gross Margin
26.5%
↑Debt/Equity
0.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+38.5%
FCF CAGR
+38.3%
FCF margin
7.0%
FCF / Net income
0.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $317.7M · net income $56.5M · FCF $22.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $317.7M | $317.7M | $279.8M | $207.7M | $119.6M |
| Net Income | $56.5M | $56.5M | $43.8M | $33.2M | $19.5M |
| EBITDA | $102.9M | $102.9M | $80.2M | $65.8M | $36.7M |
| EPS | — | — | 0.09 | 0.07 | 0.04 |
| Gross Margin | 26.5% | 26.5% | 27.8% | 30.5% | 27.5% |
| Operating Margin | 22.2% | 22.2% | 20.5% | 23.4% | 20.3% |
| Net Margin | 17.8% | 17.8% | 15.6% | 16.0% | 16.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.66 | 0.66 | 1.34 | 1.47 | 1.56 |
| Current Ratio | 1.98 | 1.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $22.4M | $22.4M | $-10.9M | $48.7M | $8.5M |
| Returns | |||||
| ROE | 20.4% | 20.4% | 33.3% | 47.0% | 34.2% |
| Valuation | |||||
| P/E | 18.75 | 18.75 | — | — | — |
| EV/EBITDA | 12.45 | 12.45 | — | — | — |
| P/B | 4.07 | 4.07 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 13.5% | 13.5% | 34.7% | 73.6% | — |
| EPS Growth | — | — | 31.9% | 70.0% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+77.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.09 → n/d
Residual
+75.8%
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.