Industrials / Building Products & EquipmentKuala Lumpur
$0.65
+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 20%
FCF escenarios
weak_data · normalized FCF $48.8M · quality 52.7/100
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
46/100
C
Piotroski
3/9
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
$105M
P/E
4.6x
↓EV/EBITDA
3.7x
↓ROE
6.4%
↑Gross Margin
3.0%
↓Debt/Equity
0.50
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.3%
FCF CAGR
—
FCF margin
0.1%
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.04B · net income $22.4M · FCF $726035.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.04B | $1.04B | $1.05B | $1.08B | $943.3M |
| Net Income | $22.4M | $22.4M | $16.1M | $17.5M | $15.8M |
| EBITDA | $34.3M | $34.3M | $30.6M | $32.6M | $29.3M |
| EPS | — | — | 0.10 | 0.11 | 0.11 |
| Gross Margin | 3.0% | 3.0% | 3.7% | 3.8% | 4.2% |
| Operating Margin | 1.2% | 1.2% | 1.8% | 2.1% | 2.3% |
| Net Margin | 2.2% | 2.2% | 1.5% | 1.6% | 1.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.50 | 0.50 | 0.35 | 0.46 | 0.57 |
| Current Ratio | 2.32 | 2.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $726035.00 | $726035.00 | $48.8M | $54.8M | $-3.5M |
| Returns | |||||
| ROE | 6.4% | 6.4% | 4.8% | 5.4% | 5.3% |
| Valuation | |||||
| P/E | 4.61 | 4.61 | 4.61 | 4.92 | 5.46 |
| EV/EBITDA | 3.70 | 3.70 | 1.85 | 4.15 | 6.22 |
| P/B | 0.30 | 0.30 | 0.22 | 0.27 | 0.29 |
| Growth & Yield | |||||
| Revenue Growth | -0.9% | -0.9% | -2.7% | 14.5% | — |
| EPS Growth | — | — | -12.5% | 5.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+35.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → n/d
Residual
+35.8%
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.