Basic Materials / Lumber & Wood ProductionKuala Lumpur
$0.76
+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 21%
FCF escenarios
weak_data · normalized FCF $20.2M · quality 51.0/100
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
39/100
D
Piotroski
3/9
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
$125M
P/E
6.9x
↓EV/EBITDA
8.5x
↓ROE
6.4%
↑Gross Margin
N/A
•Debt/Equity
0.67
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+5.4%
FCF CAGR
+4.9%
FCF margin
2.2%
FCF / Net income
0.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $926.4M · net income $26.5M · FCF $20.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $926.4M | $926.4M | $839.0M | $876.7M | $791.6M |
| Net Income | $26.5M | $26.5M | $27.1M | $16.5M | $10.8M |
| EBITDA | $44.6M | $44.6M | $44.9M | $38.0M | $28.5M |
| EPS | — | — | 0.16 | 0.10 | 0.07 |
| Gross Margin | — | — | 9.7% | 9.1% | 8.6% |
| Operating Margin | 5.6% | 5.6% | 6.1% | 3.6% | 2.7% |
| Net Margin | 2.9% | 2.9% | 3.2% | 1.9% | 1.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.67 | 0.67 | 0.59 | 0.57 | 0.68 |
| Current Ratio | 1.48 | 1.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $20.2M | $20.2M | $-19.5M | $73.3M | $17.4M |
| Returns | |||||
| ROE | 6.4% | 6.4% | 6.8% | 4.5% | 3.1% |
| Valuation | |||||
| P/E | 6.86 | 6.86 | 4.69 | 8.27 | 12.21 |
| EV/EBITDA | 8.45 | 8.45 | 7.62 | 8.50 | 12.70 |
| P/B | 0.30 | 0.30 | 0.32 | 0.37 | 0.37 |
| Growth & Yield | |||||
| Revenue Growth | 10.4% | 10.4% | -4.3% | 10.8% | — |
| EPS Growth | — | — | 64.4% | 52.4% | — |
| Dividend Yield | 5.5% | 5.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-1.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.16 → n/d
Residual
-7.4%
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.