Industrials / Engineering & ConstructionKuala Lumpur
$0.63
+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 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $56.4M · quality 55.3/100
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
64/100
B
Piotroski
8/9
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
$455M
P/E
5.7x
↓EV/EBITDA
3.2x
↓ROE
10.9%
↑Gross Margin
17.2%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+46.0%
FCF CAGR
+58.5%
FCF margin
11.9%
FCF / Net income
1.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $808.5M · net income $83.6M · FCF $96.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $808.5M | $808.5M | $372.8M | $294.8M | $259.6M |
| Net Income | $83.6M | $83.6M | $21.9M | $14.1M | $7.4M |
| EBITDA | $139.9M | $139.9M | $39.1M | $28.8M | $17.9M |
| EPS | 0.11 | 0.11 | 0.03 | 0.02 | 0.01 |
| Gross Margin | 17.2% | 17.2% | 13.4% | 16.6% | 16.9% |
| Operating Margin | 10.9% | 10.9% | 3.4% | 5.8% | 2.1% |
| Net Margin | 10.3% | 10.3% | 5.9% | 4.8% | 2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.10 | 0.04 | 0.09 |
| Current Ratio | 2.24 | 2.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $96.1M | $96.1M | $-56.2M | $56.4M | $24.1M |
| Returns | |||||
| ROE | 10.9% | 10.9% | 3.1% | 2.1% | 1.1% |
| Valuation | |||||
| P/E | 5.68 | 5.68 | 12.33 | 14.59 | 25.27 |
| EV/EBITDA | 3.20 | 3.20 | 8.47 | 7.16 | 13.27 |
| P/B | 0.60 | 0.60 | 0.39 | 0.30 | 0.27 |
| Growth & Yield | |||||
| Revenue Growth | 116.9% | 116.9% | 26.5% | 13.6% | — |
| EPS Growth | 293.1% | 293.1% | 55.7% | 98.9% | — |
| Dividend Yield | 4.8% | 4.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-21.2%
EPS terminal req.
$0.06
Spread vs growth
314.2%
5Y implied EPS CAGR
-9.9%
EPS terminal req.
$0.07
Spread vs growth
303.0%
10Y implied EPS CAGR
-0.5%
EPS terminal req.
$0.11
Spread vs growth
293.5%
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
+103.2%
Start / end P/E
10.9x → 5.5x
EPS bridge
0.03 → 0.11
Residual
-145.1%
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.