Industrials / Specialty Business ServicesKuala Lumpur
$0.77
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $11.6M · quality 65.7/100
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
43/100
C
Piotroski
4/9
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
$111M
P/E
19.3x
↑EV/EBITDA
2.4x
↓ROE
2.8%
↓Gross Margin
14.9%
↓Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.9%
FCF CAGR
-7.5%
FCF margin
6.1%
FCF / Net income
2.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $273.7M · net income $7.2M · FCF $16.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $273.7M | $273.7M | $276.8M | $270.4M | $244.0M |
| Net Income | $7.2M | $7.2M | $14.2M | $8.6M | $-15.2M |
| EBITDA | $49.9M | $49.9M | $56.8M | $51.9M | $29.3M |
| EPS | — | — | 0.10 | 0.06 | -0.11 |
| Gross Margin | 14.9% | 14.9% | 15.5% | 14.9% | 10.6% |
| Operating Margin | 3.9% | 3.9% | 5.7% | 5.8% | 0.4% |
| Net Margin | 2.6% | 2.6% | 5.1% | 3.2% | -6.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.06 | 0.07 | 0.06 |
| Current Ratio | 1.66 | 1.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $16.8M | $16.8M | $1.1M | $11.6M | $21.2M |
| Returns | |||||
| ROE | 2.8% | 2.8% | 5.1% | 3.1% | -5.7% |
| Valuation | |||||
| P/E | 19.25 | 19.25 | 8.36 | 14.25 | — |
| EV/EBITDA | 2.44 | 2.44 | 2.22 | 2.36 | 4.12 |
| P/B | 0.44 | 0.44 | 0.43 | 0.44 | 0.48 |
| Growth & Yield | |||||
| Revenue Growth | -1.1% | -1.1% | 2.4% | 10.8% | — |
| EPS Growth | — | — | 65.4% | 156.4% | — |
| Dividend Yield | 7.3% | 7.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+2.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → n/d
Residual
-4.9%
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.