Consumer Cyclical / Resorts & CasinosKuala Lumpur
$1.73
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $83.6M · quality 83.3/100
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
41/100
C
Piotroski
7/9
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
$761M
P/E
17.3x
↑EV/EBITDA
7.3x
↓ROE
5.2%
↑Gross Margin
58.4%
↑Debt/Equity
0.26
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.4%
FCF CAGR
+29.7%
FCF margin
15.0%
FCF / Net income
1.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $544.0M · net income $41.4M · FCF $81.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $544.0M | $544.0M | $535.3M | $503.8M | $363.4M |
| Net Income | $41.4M | $41.4M | $29.3M | $16.0M | $-40.7M |
| EBITDA | $128.8M | $128.8M | $112.0M | $97.3M | $16.6M |
| EPS | — | — | 0.07 | 0.04 | -0.09 |
| Gross Margin | 58.4% | 58.4% | 57.7% | 57.1% | 48.7% |
| Operating Margin | 15.1% | 15.1% | 13.5% | 13.6% | -7.8% |
| Net Margin | 7.6% | 7.6% | 5.5% | 3.2% | -11.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.26 | 0.26 | 0.30 | 0.28 | 0.24 |
| Current Ratio | 0.92 | 0.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $81.6M | $81.6M | $83.6M | $86.3M | $37.4M |
| Returns | |||||
| ROE | 5.2% | 5.2% | 3.8% | 2.0% | -5.2% |
| Valuation | |||||
| P/E | 17.30 | 17.30 | 30.98 | 60.99 | — |
| EV/EBITDA | 7.25 | 7.25 | 9.96 | 12.07 | 99.27 |
| P/B | 0.96 | 0.96 | 1.16 | 1.23 | 1.92 |
| Growth & Yield | |||||
| Revenue Growth | 1.6% | 1.6% | 6.3% | 38.6% | — |
| EPS Growth | — | — | 82.7% | 139.4% | — |
| Dividend Yield | 5.2% | 5.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+7.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.07 → n/d
Residual
+1.8%
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.