Consumer Cyclical / Furnishings, Fixtures & AppliancesKuala Lumpur
$1.40
+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 33% · confianza 20%
FCF escenarios
weak_data · normalized FCF $13.3M · quality 51.3/100
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
42/100
C
Piotroski
8/9
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
$59M
P/E
15.6x
↓EV/EBITDA
4.2x
↓ROE
1.7%
↓Gross Margin
34.6%
↑Debt/Equity
0.39
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.8%
FCF CAGR
+0.8%
FCF margin
2.8%
FCF / Net income
3.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $467.3M · net income $3.6M · FCF $13.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $467.3M | $467.3M | $511.6M | $498.8M | $559.6M |
| Net Income | $3.6M | $3.6M | $1.5M | $7.2M | $17.5M |
| EBITDA | $20.9M | $20.9M | $20.9M | $22.4M | $33.3M |
| EPS | 0.09 | 0.09 | 0.04 | 0.17 | 0.43 |
| Gross Margin | 34.6% | 34.6% | 31.7% | 29.8% | 26.8% |
| Operating Margin | 2.1% | 2.1% | 1.8% | 2.6% | 4.5% |
| Net Margin | 0.8% | 0.8% | 0.3% | 1.4% | 3.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.39 | 0.39 | 0.45 | 0.29 | 0.35 |
| Current Ratio | 1.96 | 1.96 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $13.3M | $13.3M | $-20.2M | $24.2M | $13.0M |
| Returns | |||||
| ROE | 1.7% | 1.7% | 0.7% | 3.4% | 8.5% |
| Valuation | |||||
| P/E | 15.56 | 15.56 | 65.62 | 15.80 | 7.39 |
| EV/EBITDA | 4.22 | 4.22 | 6.40 | 5.01 | 4.42 |
| P/B | 0.29 | 0.29 | 0.47 | 0.53 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | -8.7% | -8.7% | 2.6% | -10.9% | — |
| EPS Growth | 142.0% | 142.0% | -79.3% | -60.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
13.4%
EPS terminal req.
$0.12
Spread vs growth
128.7%
5Y implied EPS CAGR
12.0%
EPS terminal req.
$0.15
Spread vs growth
130.0%
10Y implied EPS CAGR
11.0%
EPS terminal req.
$0.24
Spread vs growth
131.0%
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
-36.4%
Start / end P/E
62.5x → 16.4x
EPS bridge
0.04 → 0.09
Residual
-104.7%
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.