Communication Services / Advertising AgenciesThailand
$3.50
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $54.7M · quality 75.0/100
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
52/100
C
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
$588M
P/E
21.9x
↑EV/EBITDA
6.7x
↓ROE
8.3%
↑Gross Margin
33.7%
↓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
+4.1%
FCF CAGR
+8.1%
FCF margin
19.9%
FCF / Net income
1.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $373.9M · net income $42.3M · FCF $74.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $373.9M | $373.9M | $317.4M | $317.9M | $331.2M |
| Net Income | $42.3M | $42.3M | $19.8M | $31.2M | $45.7M |
| EBITDA | $77.4M | $77.4M | $27.2M | $38.8M | $57.1M |
| EPS | 0.25 | 0.25 | 0.12 | 0.19 | 0.29 |
| Gross Margin | 33.7% | 33.7% | 30.5% | 25.6% | 27.9% |
| Operating Margin | 17.5% | 17.5% | 13.7% | 12.4% | 15.1% |
| Net Margin | 11.3% | 11.3% | 6.2% | 9.8% | 13.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 |
| Current Ratio | 4.48 | 4.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $74.3M | $74.3M | $54.7M | $10.2M | $58.8M |
| Returns | |||||
| ROE | 8.3% | 8.3% | 4.0% | 5.7% | 8.6% |
| Valuation | |||||
| P/E | 21.88 | 21.88 | 75.93 | 47.95 | 58.62 |
| EV/EBITDA | 6.69 | 6.69 | 51.27 | 33.28 | 41.65 |
| P/B | 1.14 | 1.14 | 2.92 | 2.66 | 5.14 |
| Growth & Yield | |||||
| Revenue Growth | 17.8% | 17.8% | -0.1% | -4.0% | — |
| EPS Growth | 108.3% | 108.3% | -36.8% | -34.5% | — |
| Dividend Yield | 14.6% | 14.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
7.5%
EPS terminal req.
$0.31
Spread vs growth
100.8%
5Y implied EPS CAGR
8.5%
EPS terminal req.
$0.38
Spread vs growth
99.8%
10Y implied EPS CAGR
9.2%
EPS terminal req.
$0.61
Spread vs growth
99.1%
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
-55.3%
Start / end P/E
75.9x → 11.0x
EPS bridge
0.12 → 0.25
Residual
-92.7%
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.