Industrials / Building Products & EquipmentKuala Lumpur
$0.21
+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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $10.2M · quality 33.7/100
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
19/100
F
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
$36M
P/E
N/A
•EV/EBITDA
24.8x
↑ROE
-2.9%
↓Gross Margin
7.5%
↓Debt/Equity
0.78
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.2%
FCF CAGR
—
FCF margin
1.4%
FCF / Net income
-1.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $750.4M · net income $-8.8M · FCF $10.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $750.4M | $750.4M | $775.3M | $659.5M | $609.0M |
| Net Income | $-8.8M | $-8.8M | $-4.7M | $-2.4M | $7.0M |
| EBITDA | $10.0M | $10.0M | $16.9M | $16.0M | $21.3M |
| EPS | -0.05 | -0.05 | -0.03 | -0.01 | 0.04 |
| Gross Margin | 7.5% | 7.5% | 8.2% | 8.9% | 10.3% |
| Operating Margin | 0.3% | 0.3% | 1.1% | 1.2% | 2.1% |
| Net Margin | -1.2% | -1.2% | -0.6% | -0.4% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.78 | 0.78 | 0.80 | 0.82 | 0.73 |
| Current Ratio | 1.25 | 1.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.2M | $10.2M | $12.0M | $-34.5M | $-31.3M |
| Returns | |||||
| ROE | -2.9% | -2.9% | -1.5% | -0.8% | 2.2% |
| Valuation | |||||
| P/E | — | — | — | — | 10.14 |
| EV/EBITDA | 24.82 | 24.82 | 17.14 | 19.35 | 12.70 |
| P/B | 0.12 | 0.12 | 0.22 | 0.26 | 0.22 |
| Growth & Yield | |||||
| Revenue Growth | -3.2% | -3.2% | 17.6% | 8.3% | — |
| EPS Growth | -89.9% | -89.9% | -93.0% | -134.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.05
Residual
-37.7%
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.