Technology / Information Technology ServicesThailand
$4.68
+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 $751.6M · quality 65.3/100
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
52/100
C
Piotroski
7/9
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
$7.2B
P/E
9.2x
↓EV/EBITDA
4.9x
↓ROE
14.5%
↑Gross Margin
19.9%
↓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
+0.9%
FCF CAGR
+120.4%
FCF margin
19.3%
FCF / Net income
2.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.74B · net income $581.1M · FCF $1.30B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.74B | $6.74B | $7.12B | $6.43B | $6.55B |
| Net Income | $581.1M | $581.1M | $572.5M | $503.7M | $541.6M |
| EBITDA | $939.9M | $939.9M | $923.0M | $832.6M | $825.9M |
| EPS | 0.38 | 0.38 | 0.37 | 0.34 | 0.39 |
| Gross Margin | 19.9% | 19.9% | 19.7% | 19.0% | 19.5% |
| Operating Margin | 10.6% | 10.6% | 10.1% | 9.8% | 11.3% |
| Net Margin | 8.6% | 8.6% | 8.0% | 7.8% | 8.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
| Current Ratio | 2.50 | 2.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.30B | $1.30B | $322.3M | $751.6M | $121.5M |
| Returns | |||||
| ROE | 14.5% | 14.5% | 13.4% | 12.4% | 14.5% |
| Valuation | |||||
| P/E | 9.19 | 9.19 | — | — | — |
| EV/EBITDA | 4.95 | 4.95 | — | — | — |
| P/B | 1.78 | 1.78 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -5.4% | -5.4% | 10.7% | -1.9% | — |
| EPS Growth | 2.7% | 2.7% | 8.8% | -12.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
3.0%
EPS terminal req.
$0.42
Spread vs growth
-0.3%
5Y implied EPS CAGR
5.7%
EPS terminal req.
$0.50
Spread vs growth
-3.0%
10Y implied EPS CAGR
7.9%
EPS terminal req.
$0.81
Spread vs growth
-5.1%
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
+0.0%
Start / end P/E
54.1x → 52.6x
EPS bridge
0.37 → 0.38
Residual
-0.1%
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.