Financial Services / Capital MarketsKuala Lumpur
$0.76
-0.00 (-0.65%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 24.0/100
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
36/100
D
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
$553M
P/E
10.9x
↓EV/EBITDA
N/A
•ROE
4.6%
↓Gross Margin
N/A
•Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.2%
FCF CAGR
—
FCF margin
-20.8%
FCF / Net income
-2.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $489.1M · net income $50.0M · FCF $-101.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $489.1M | $489.1M | $586.0M | $469.4M | $386.4M |
| Net Income | $50.0M | $50.0M | $95.8M | $72.6M | $54.5M |
| EPS | — | — | 0.13 | 0.10 | 0.07 |
| Net Margin | 10.2% | 10.2% | 16.3% | 15.5% | 14.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.19 | 0.19 | 0.23 |
| Current Ratio | 2.12 | 2.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-101.7M | $-101.7M | $402.6M | $415.3M | $-293.5M |
| Returns | |||||
| ROE | 4.6% | 4.6% | 8.6% | 6.8% | 5.4% |
| Valuation | |||||
| P/E | 10.86 | 10.86 | 6.94 | 9.54 | 11.86 |
| P/B | 0.51 | 0.51 | 0.59 | 0.65 | 0.64 |
| Growth & Yield | |||||
| Revenue Growth | -16.5% | -16.5% | 24.8% | 21.5% | — |
| EPS Growth | — | — | 31.7% | 34.2% | — |
| Dividend Yield | 6.6% | 6.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-11.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.13 → n/d
Residual
-18.3%
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.