Industrials / Engineering & ConstructionThailand
$0.41
+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 21%
FCF escenarios
weak_data · normalized FCF $-133.6M · quality 60.7/100
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
12/100
F
Piotroski
1/9
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
$242M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-21.0%
↓Gross Margin
6.0%
↓Debt/Equity
0.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-22.4%
FCF CAGR
—
FCF margin
-21.0%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $636.5M · net income $-153.4M · FCF $-133.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $636.5M | $636.5M | $783.0M | $758.8M | $1.36B |
| Net Income | $-153.4M | $-153.4M | $-109.5M | $-339.0M | $4.9M |
| EBITDA | $-118.8M | $-118.8M | $-95.3M | $-348.2M | $32.8M |
| EPS | -0.26 | -0.26 | -0.19 | -0.57 | 0.01 |
| Gross Margin | 6.0% | 6.0% | 15.8% | -13.7% | 15.4% |
| Operating Margin | -22.4% | -22.4% | -15.7% | -50.2% | 0.5% |
| Net Margin | -24.1% | -24.1% | -14.0% | -44.7% | 0.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.19 | 0.19 | 0.14 |
| Cash Flow | |||||
| Free Cash Flow | $-133.6M | $-133.6M | $-17.2M | $-443.1M | $-389.8M |
| Returns | |||||
| ROE | -21.0% | -21.0% | -12.4% | -34.1% | 0.4% |
| Valuation | |||||
| P/E | — | — | — | — | 402.00 |
| EV/EBITDA | — | — | — | — | 68.18 |
| P/B | 0.33 | 0.33 | 0.63 | 1.42 | 1.75 |
| Growth & Yield | |||||
| Revenue Growth | -18.7% | -18.7% | 3.2% | -44.4% | — |
| EPS Growth | -36.8% | -36.8% | 66.7% | -5800.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.19 → -0.26
Residual
-37.4%
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.