Consumer Defensive / Farm ProductsThailand
$1.18
+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $112.3M · quality 58.3/100
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
37/100
D
Piotroski
5/9
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
$1.6B
P/E
4.1x
↓EV/EBITDA
9.2x
↑ROE
1.1%
↓Gross Margin
1.7%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.4%
FCF CAGR
+14.8%
FCF margin
1.5%
FCF / Net income
5.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.64B · net income $21.9M · FCF $112.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.64B | $7.64B | $8.24B | $8.22B | $7.72B |
| Net Income | $21.9M | $21.9M | $241.9M | $40.3M | $-22.1M |
| EBITDA | $153.4M | $153.4M | $376.6M | $173.2M | $102.7M |
| EPS | 0.02 | 0.02 | 0.17 | 0.03 | -0.02 |
| Gross Margin | 1.7% | 1.7% | 4.2% | 1.8% | 0.6% |
| Operating Margin | 0.2% | 0.2% | 2.8% | 0.4% | -0.8% |
| Net Margin | 0.3% | 0.3% | 2.9% | 0.5% | -0.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 2.78 | 2.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $112.3M | $112.3M | $358.1M | $11.6M | $74.2M |
| Returns | |||||
| ROE | 1.1% | 1.1% | 10.3% | 1.9% | -1.1% |
| Valuation | |||||
| P/E | 4.07 | 4.07 | — | — | — |
| EV/EBITDA | 9.19 | 9.19 | — | — | — |
| P/B | 0.81 | 0.81 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -7.2% | -7.2% | 0.2% | 6.4% | — |
| EPS Growth | -90.9% | -90.9% | 503.4% | 270.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
87.0%
EPS terminal req.
$0.10
Spread vs growth
-177.9%
5Y implied EPS CAGR
51.3%
EPS terminal req.
$0.13
Spread vs growth
-142.1%
10Y implied EPS CAGR
29.0%
EPS terminal req.
$0.20
Spread vs growth
-119.8%
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
+0.0%
Start / end P/E
6.7x → 73.7x
EPS bridge
0.17 → 0.02
Residual
-902.9%
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.