Industrials / Engineering & ConstructionKuala Lumpur
$0.54
-0.00 (-0.93%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $28.5M · 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
52/100
C
Piotroski
8/9
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
$181M
P/E
8.9x
↓EV/EBITDA
3.3x
↓ROE
10.9%
↑Gross Margin
22.1%
↓Debt/Equity
0.42
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.1%
FCF CAGR
-13.8%
FCF margin
7.5%
FCF / Net income
1.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $412.4M · net income $24.9M · FCF $30.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $412.4M | $412.4M | $399.0M | $381.3M | $355.2M |
| Net Income | $24.9M | $24.9M | $19.5M | $2.2M | $21.5M |
| EBITDA | $43.5M | $43.5M | $41.9M | $19.8M | $48.4M |
| EPS | 0.07 | 0.07 | 0.06 | 0.01 | 0.07 |
| Gross Margin | 22.1% | 22.1% | 21.0% | 20.8% | 26.8% |
| Operating Margin | 8.2% | 8.2% | 8.3% | 3.3% | 12.0% |
| Net Margin | 6.0% | 6.0% | 4.9% | 0.6% | 6.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.42 | 0.42 | 0.51 | 0.11 | 0.08 |
| Current Ratio | 2.55 | 2.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $30.7M | $30.7M | $28.5M | $538579.00 | $48.0M |
| Returns | |||||
| ROE | 10.9% | 10.9% | 9.2% | 1.0% | 9.6% |
| Valuation | |||||
| P/E | 8.92 | 8.92 | 18.01 | 69.12 | 6.81 |
| EV/EBITDA | 3.29 | 3.29 | 8.08 | 2.80 | 1.07 |
| P/B | 0.79 | 0.79 | 1.66 | 0.67 | 0.65 |
| Growth & Yield | |||||
| Revenue Growth | 3.4% | 3.4% | 4.6% | 7.4% | — |
| EPS Growth | 24.4% | 24.4% | 773.5% | -89.9% | — |
| Dividend Yield | 1.9% | 1.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-13.7%
EPS terminal req.
$0.05
Spread vs growth
38.1%
5Y implied EPS CAGR
-4.9%
EPS terminal req.
$0.06
Spread vs growth
29.3%
10Y implied EPS CAGR
2.3%
EPS terminal req.
$0.09
Spread vs growth
22.1%
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
-17.1%
Start / end P/E
11.1x → 7.2x
EPS bridge
0.06 → 0.07
Residual
-8.5%
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.