Industrials / Engineering & ConstructionKuala Lumpur
$0.79
-0.01 (-1.25%)
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 20%
FCF escenarios
weak_data · normalized FCF $-60.9M · quality 55.3/100
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
30/100
D
Piotroski
2/9
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
$391M
P/E
26.3x
↑EV/EBITDA
30.2x
↑ROE
2.8%
↓Gross Margin
18.5%
↓Debt/Equity
0.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.8%
FCF CAGR
—
FCF margin
-25.2%
FCF / Net income
-6.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $325.0M · net income $12.3M · FCF $-81.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $325.0M | $325.0M | $294.0M | $205.5M | $214.7M |
| Net Income | $12.3M | $12.3M | $14.8M | $9.3M | $-41.5M |
| EBITDA | $17.6M | $17.6M | $38.7M | $24.4M | $-28.1M |
| EPS | — | — | 0.03 | 0.02 | -17.57 |
| Gross Margin | 18.5% | 18.5% | 23.9% | 25.1% | 19.9% |
| Operating Margin | 3.6% | 3.6% | 9.0% | 4.9% | -19.7% |
| Net Margin | 3.8% | 3.8% | 5.0% | 4.5% | -19.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.37 | 0.37 | 0.26 | 0.17 | 0.20 |
| Current Ratio | 1.62 | 1.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-81.9M | $-81.9M | $-41.8M | $-60.9M | $-5.3M |
| Returns | |||||
| ROE | 2.8% | 2.8% | 3.7% | 2.5% | -13.1% |
| Valuation | |||||
| P/E | 26.33 | 26.33 | 25.22 | 65.63 | — |
| EV/EBITDA | 30.25 | 30.25 | 11.16 | 25.04 | — |
| P/B | 0.84 | 0.84 | 0.94 | 1.63 | 1.27 |
| Growth & Yield | |||||
| Revenue Growth | 10.6% | 10.6% | 43.1% | -4.3% | — |
| EPS Growth | — | — | 54.9% | 100.1% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
-1.2%
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.