Industrials / ConglomeratesKuala Lumpur
$0.79
+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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $61.1M · quality 61.0/100
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
35/100
D
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
$92M
P/E
19.6x
↑EV/EBITDA
4.2x
↓ROE
1.8%
↓Gross Margin
25.9%
↑Debt/Equity
2.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.0%
FCF CAGR
-7.3%
FCF margin
5.9%
FCF / Net income
19.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.11B · net income $3.4M · FCF $65.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.11B | $1.11B | $1.12B | $993.5M | $1.14B |
| Net Income | $3.4M | $3.4M | $6.7M | $-10.8M | $21.9M |
| EBITDA | $92.5M | $92.5M | $88.9M | $70.0M | $105.7M |
| EPS | — | — | 0.06 | -0.09 | 0.18 |
| Gross Margin | 25.9% | 25.9% | 24.8% | 25.0% | 24.7% |
| Operating Margin | 3.8% | 3.8% | 3.1% | 1.5% | 4.8% |
| Net Margin | 0.3% | 0.3% | 0.6% | -1.1% | 1.9% |
| Balance Sheet | |||||
| Debt/Equity | 2.05 | 2.05 | 2.12 | 1.92 | 1.60 |
| Current Ratio | 1.06 | 1.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $65.4M | $65.4M | $57.0M | $61.1M | $82.1M |
| Returns | |||||
| ROE | 1.8% | 1.8% | 3.7% | -6.1% | 11.5% |
| Valuation | |||||
| P/E | 19.63 | 19.63 | 13.11 | — | 10.28 |
| EV/EBITDA | 4.15 | 4.15 | 4.27 | 5.25 | 4.12 |
| P/B | 0.49 | 0.49 | 0.49 | 0.64 | 1.18 |
| Growth & Yield | |||||
| Revenue Growth | -0.6% | -0.6% | 12.5% | -13.1% | — |
| EPS Growth | — | — | 162.3% | -150.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.06 → n/d
Residual
+0.6%
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.