Industrials / Engineering & ConstructionKuala Lumpur
$0.47
+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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF $68.2M · quality 49.7/100
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
40/100
C
Piotroski
6/9
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
$100M
P/E
6.8x
↓EV/EBITDA
8.9x
↓ROE
3.9%
↓Gross Margin
12.2%
↓Debt/Equity
1.61
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+24.8%
FCF CAGR
—
FCF margin
11.5%
FCF / Net income
5.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $673.2M · net income $13.0M · FCF $77.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $673.2M | $673.2M | $574.6M | $488.3M | $346.1M |
| Net Income | $13.0M | $13.0M | $5.6M | $-38.9M | $-15.0M |
| EBITDA | $68.0M | $68.0M | $60.1M | $2.0M | $26.4M |
| EPS | — | — | 0.03 | -0.24 | -0.09 |
| Gross Margin | 12.2% | 12.2% | 12.4% | 8.3% | 11.5% |
| Operating Margin | 7.7% | 7.7% | 8.1% | 4.8% | 5.5% |
| Net Margin | 1.9% | 1.9% | 1.0% | -8.0% | -4.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.61 | 1.61 | 1.95 | 1.98 | 1.61 |
| Current Ratio | 1.02 | 1.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $77.1M | $77.1M | $68.2M | $24.7M | $-446593.00 |
| Returns | |||||
| ROE | 3.9% | 3.9% | 1.9% | -13.5% | -4.3% |
| Valuation | |||||
| P/E | 6.79 | 6.79 | 17.39 | — | — |
| EV/EBITDA | 8.94 | 8.94 | 10.84 | 324.83 | 23.59 |
| P/B | 0.30 | 0.30 | 0.33 | 0.29 | 0.24 |
| Growth & Yield | |||||
| Revenue Growth | 17.2% | 17.2% | 17.7% | 41.1% | — |
| EPS Growth | — | — | 114.5% | -160.5% | — |
| Dividend Yield | 4.2% | 4.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-12.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
-16.7%
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.