Basic Materials / Lumber & Wood ProductionKuala Lumpur
$0.26
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $17.5M · quality 73.7/100
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
51/100
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
$93M
P/E
13.0x
↓EV/EBITDA
3.6x
↓ROE
1.4%
↑Gross Margin
15.0%
↓Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.9%
FCF CAGR
+16.4%
FCF margin
13.0%
FCF / Net income
4.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $177.9M · net income $5.5M · FCF $23.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $177.9M | $177.9M | $197.6M | $193.4M | $227.4M |
| Net Income | $5.5M | $5.5M | $5.6M | $5.5M | $7.5M |
| EBITDA | $24.4M | $24.4M | $23.9M | $28.7M | $32.1M |
| EPS | — | — | 0.02 | 0.02 | 0.02 |
| Gross Margin | 15.0% | 15.0% | 16.2% | 12.1% | 20.8% |
| Operating Margin | -0.3% | -0.3% | 0.3% | 0.2% | 2.0% |
| Net Margin | 3.1% | 3.1% | 2.9% | 2.8% | 3.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.08 | 0.09 | 0.08 |
| Current Ratio | 4.27 | 4.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $23.1M | $23.1M | $17.5M | $4.6M | $14.6M |
| Returns | |||||
| ROE | 1.4% | 1.4% | 1.4% | 1.4% | 1.9% |
| Valuation | |||||
| P/E | 13.00 | 13.00 | 17.72 | 19.61 | 15.24 |
| EV/EBITDA | 3.56 | 3.56 | 4.24 | 3.87 | 3.92 |
| P/B | 0.23 | 0.23 | 0.25 | 0.27 | 0.29 |
| Growth & Yield | |||||
| Revenue Growth | -10.0% | -10.0% | 2.1% | -14.9% | — |
| EPS Growth | — | — | 3.3% | -27.1% | — |
| Dividend Yield | 3.3% | 3.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-0.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
-3.7%
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.