Industrials / Engineering & ConstructionKuala Lumpur
$0.30
-0.00 (-1.64%)
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 22%
FCF escenarios
weak_data · normalized FCF $41.6M · quality 51.3/100
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
44/100
C
Piotroski
2/9
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
$132M
P/E
1.9x
↓EV/EBITDA
4.7x
↓ROE
6.3%
↑Gross Margin
10.5%
↓Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+20.9%
FCF CAGR
—
FCF margin
-9.1%
FCF / Net income
-2.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $367.6M · net income $13.6M · FCF $-33.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $367.6M | $367.6M | $395.2M | $323.8M | $208.0M |
| Net Income | $13.6M | $13.6M | $13.8M | $13.9M | $6.7M |
| EBITDA | $52.7M | $52.7M | $50.6M | $41.2M | $31.5M |
| EPS | — | — | 0.03 | 0.03 | 0.02 |
| Gross Margin | 10.5% | 10.5% | 11.4% | 10.9% | 10.2% |
| Operating Margin | 5.8% | 5.8% | 5.6% | 5.3% | 5.2% |
| Net Margin | 3.7% | 3.7% | 3.5% | 4.3% | 3.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.55 | 0.55 | 0.87 | 0.82 | 0.89 |
| Current Ratio | 1.44 | 1.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-33.5M | $-33.5M | $45.9M | $41.6M | $29.6M |
| Returns | |||||
| ROE | 6.3% | 6.3% | 12.0% | 12.8% | 7.0% |
| Valuation | |||||
| P/E | 1.88 | 1.88 | — | — | — |
| EV/EBITDA | 4.69 | 4.69 | — | — | — |
| P/B | 0.61 | 0.61 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -7.0% | -7.0% | 22.0% | 55.7% | — |
| EPS Growth | — | — | -0.9% | 108.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-44.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
-44.4%
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.