Communication Services / EntertainmentKuala Lumpur
$0.07
+0.00 (+8.33%)
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 $493.0M · quality 61.3/100
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
20/100
D
Piotroski
5/9
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
$340M
P/E
6.5x
↓EV/EBITDA
11.0x
↑ROE
4.9%
↑Gross Margin
24.8%
↓Debt/Equity
2.08
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-8.2%
FCF CAGR
-15.9%
FCF margin
16.0%
FCF / Net income
7.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.79B · net income $63.1M · FCF $447.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.79B | $2.79B | $3.08B | $3.34B | $3.62B |
| Net Income | $63.1M | $63.1M | $129.1M | $36.9M | $259.0M |
| EBITDA | $255.2M | $255.2M | $372.1M | $1.09B | $1.33B |
| EPS | 0.01 | 0.01 | 0.03 | 0.01 | 0.05 |
| Gross Margin | 24.8% | 24.8% | 26.8% | 29.9% | 31.3% |
| Operating Margin | 6.9% | 6.9% | 9.5% | 11.5% | 14.6% |
| Net Margin | 2.3% | 2.3% | 4.2% | 1.1% | 7.2% |
| Balance Sheet | |||||
| Debt/Equity | 2.08 | 2.08 | 2.71 | 3.26 | 3.37 |
| Current Ratio | 0.74 | 0.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $447.0M | $447.0M | $493.0M | $636.8M | $752.7M |
| Returns | |||||
| ROE | 4.9% | 4.9% | 10.5% | 3.3% | 24.2% |
| Valuation | |||||
| P/E | 6.50 | 6.50 | 9.20 | 35.50 | 11.90 |
| EV/EBITDA | 11.02 | 11.02 | 11.95 | 4.88 | 4.93 |
| P/B | 0.27 | 0.27 | 0.98 | 1.68 | 2.91 |
| Growth & Yield | |||||
| Revenue Growth | -9.1% | -9.1% | -8.0% | -7.6% | — |
| EPS Growth | -52.0% | -52.0% | 150.0% | -80.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-21.7%
EPS terminal req.
$0.01
Spread vs growth
-30.3%
5Y implied EPS CAGR
-10.3%
EPS terminal req.
$0.01
Spread vs growth
-41.7%
10Y implied EPS CAGR
-0.7%
EPS terminal req.
$0.01
Spread vs growth
-51.3%
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
-64.9%
Start / end P/E
7.4x → 5.4x
EPS bridge
0.03 → 0.01
Residual
+13.9%
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.