Industrials / Engineering & ConstructionKuala Lumpur
$0.33
+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 33% · confianza 17%
FCF escenarios
weak_data · normalized FCF $4.2M · quality 28.3/100
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
42/100
C
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
$229M
P/E
5.5x
↓EV/EBITDA
4.4x
↓ROE
18.9%
↑Gross Margin
18.3%
↓Debt/Equity
1.38
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+24.2%
FCF CAGR
—
FCF margin
-0.9%
FCF / Net income
-0.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $705.8M · net income $39.2M · FCF $-6.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $705.8M | $705.8M | $511.8M | $515.4M | $368.3M |
| Net Income | $39.2M | $39.2M | $20.1M | $9.5M | $-6.4M |
| EBITDA | $91.9M | $91.9M | $48.1M | $37.9M | $19.1M |
| EPS | — | — | 0.03 | 0.01 | -0.01 |
| Gross Margin | 18.3% | 18.3% | 13.4% | 10.3% | 8.8% |
| Operating Margin | 13.5% | 13.5% | 8.0% | 5.3% | 1.8% |
| Net Margin | 5.6% | 5.6% | 3.9% | 1.8% | -1.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.38 | 1.38 | 1.36 | 1.04 | 1.12 |
| Current Ratio | 1.39 | 1.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.6M | $-6.6M | $32.1M | $4.2M | $44.2M |
| Returns | |||||
| ROE | 18.9% | 18.9% | 11.6% | 6.1% | -4.4% |
| Valuation | |||||
| P/E | 5.50 | 5.50 | 10.86 | 13.14 | — |
| EV/EBITDA | 4.40 | 4.40 | 8.41 | 6.93 | 17.04 |
| P/B | 1.11 | 1.11 | 1.26 | 0.80 | 1.20 |
| Growth & Yield | |||||
| Revenue Growth | 37.9% | 37.9% | -0.7% | 39.9% | — |
| EPS Growth | — | — | 111.7% | 247.3% | — |
| Dividend Yield | 4.2% | 4.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+16.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
+11.9%
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.