Basic Materials / Lumber & Wood ProductionKuala Lumpur
$0.84
+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 19%
FCF escenarios
weak_data · normalized FCF $-10.7M · quality 49.7/100
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
29/100
D
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
$911M
P/E
N/A
•EV/EBITDA
105.2x
↑ROE
-2.8%
↓Gross Margin
3.7%
↓Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.9%
FCF CAGR
—
FCF margin
-1.5%
FCF / Net income
1.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $486.7M · net income $-5.9M · FCF $-7.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $486.7M | $486.7M | $493.8M | $380.6M | $338.3M |
| Net Income | $-5.9M | $-5.9M | $-13.9M | $1.3M | $9.2M |
| EBITDA | $9.3M | $9.3M | $-746000.00 | $13.0M | $24.3M |
| EPS | -0.01 | -0.01 | -0.01 | 0.00 | 0.01 |
| Gross Margin | 3.7% | 3.7% | 2.4% | 5.0% | 8.8% |
| Operating Margin | 0.2% | 0.2% | -0.5% | 0.9% | 5.0% |
| Net Margin | -1.2% | -1.2% | -2.8% | 0.3% | 2.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.55 | 0.55 | 0.51 | 0.34 | 0.37 |
| Current Ratio | 1.80 | 1.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.5M | $-7.5M | $-43.0M | $-10.7M | $6.8M |
| Returns | |||||
| ROE | -2.8% | -2.8% | -6.4% | 0.6% | 4.5% |
| Valuation | |||||
| P/E | — | — | — | 421.43 | 75.82 |
| EV/EBITDA | 105.25 | 105.25 | — | 41.87 | 29.57 |
| P/B | 4.28 | 4.28 | 4.46 | 2.34 | 3.45 |
| Growth & Yield | |||||
| Revenue Growth | -1.4% | -1.4% | 29.7% | 12.5% | — |
| EPS Growth | 57.4% | 57.4% | -1021.4% | -84.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+1.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.01
Residual
+1.8%
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.