Industrials / Engineering & ConstructionKuala Lumpur
$0.42
+0.01 (+1.19%)
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 18%
FCF escenarios
weak_data · normalized FCF $41.6M · quality 47.0/100
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
45/100
C
Piotroski
1/9
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
$251M
P/E
4.7x
↓EV/EBITDA
3.3x
↓ROE
8.0%
↑Gross Margin
16.2%
↓Debt/Equity
0.22
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.4%
FCF CAGR
—
FCF margin
-5.1%
FCF / Net income
-0.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $917.1M · net income $50.5M · FCF $-46.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $917.1M | $917.1M | $1.03B | $971.8M | $612.8M |
| Net Income | $50.5M | $50.5M | $60.3M | $48.2M | $15.1M |
| EBITDA | $101.4M | $101.4M | $117.2M | $93.8M | $46.8M |
| EPS | — | — | 0.10 | 0.08 | 0.03 |
| Gross Margin | 16.2% | 16.2% | 17.0% | 15.3% | 14.5% |
| Operating Margin | 6.7% | 6.7% | 8.2% | 7.6% | 4.8% |
| Net Margin | 5.5% | 5.5% | 5.8% | 5.0% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.22 | 0.22 | 0.14 | 0.17 | 0.22 |
| Current Ratio | 1.53 | 1.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-46.6M | $-46.6M | $71.0M | $41.6M | $-6.6M |
| Returns | |||||
| ROE | 8.0% | 8.0% | 10.0% | 8.7% | 3.0% |
| Valuation | |||||
| P/E | 4.72 | 4.72 | 7.45 | 7.99 | 18.63 |
| EV/EBITDA | 3.32 | 3.32 | 3.91 | 4.81 | 7.91 |
| P/B | 0.40 | 0.40 | 0.75 | 0.70 | 0.55 |
| Growth & Yield | |||||
| Revenue Growth | -11.1% | -11.1% | 6.2% | 58.6% | — |
| EPS Growth | — | — | 25.3% | 219.2% | — |
| Dividend Yield | 6.2% | 6.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-23.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → n/d
Residual
-29.8%
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.