Consumer Cyclical / Auto PartsKuala Lumpur
$0.60
+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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $4.6M · quality 64.7/100
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
44/100
C
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
$25M
P/E
8.6x
↓EV/EBITDA
-1.1x
↓ROE
3.8%
↓Gross Margin
14.7%
↓Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.3%
FCF CAGR
—
FCF margin
3.1%
FCF / Net income
1.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $139.6M · net income $3.0M · FCF $4.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $139.6M | $139.6M | $157.2M | $159.8M | $154.4M |
| Net Income | $3.0M | $3.0M | $2.8M | $-385000.00 | $18.5M |
| EBITDA | $12.1M | $12.1M | $15.3M | $10.4M | $30.1M |
| EPS | — | — | 0.07 | -0.01 | 0.44 |
| Gross Margin | 14.7% | 14.7% | 16.1% | 12.5% | 13.3% |
| Operating Margin | 3.8% | 3.8% | 5.7% | 1.9% | 14.8% |
| Net Margin | 2.2% | 2.2% | 1.8% | -0.2% | 12.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.09 | 0.08 | 0.06 |
| Current Ratio | 3.28 | 3.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.3M | $4.3M | $4.6M | $7.2M | $-262000.00 |
| Returns | |||||
| ROE | 3.8% | 3.8% | 3.5% | -0.5% | 25.4% |
| Valuation | |||||
| P/E | 8.57 | 8.57 | 11.66 | — | 1.83 |
| EV/EBITDA | -1.13 | -1.13 | -0.31 | 0.29 | 0.43 |
| P/B | 0.31 | 0.31 | 0.41 | 0.44 | 0.46 |
| Growth & Yield | |||||
| Revenue Growth | -11.2% | -11.2% | -1.6% | 3.5% | — |
| EPS Growth | — | — | 835.2% | -102.1% | — |
| Dividend Yield | 3.3% | 3.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-16.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.07 → n/d
Residual
-20.0%
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.