Real Estate / Real Estate - DevelopmentThailand
$0.33
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
30/100
D
Piotroski
3/9
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
$1.4B
P/E
N/A
•EV/EBITDA
14.6x
↑ROE
0.5%
↓Gross Margin
21.3%
↓Debt/Equity
1.21
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+22.5%
FCF CAGR
+12.8%
FCF margin
37.2%
FCF / Net income
37.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.63B · net income $55.7M · FCF $2.10B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.63B | $5.63B | $5.81B | $3.36B | $3.06B |
| Net Income | $55.7M | $55.7M | $363.2M | $-887.0M | $-295.8M |
| EBITDA | $961.7M | $961.7M | $1.34B | $151.2M | $682.2M |
| EPS | -0.05 | -0.05 | 0.02 | -0.28 | -0.16 |
| Gross Margin | 21.3% | 21.3% | 27.6% | 7.4% | 20.9% |
| Operating Margin | 10.3% | 10.3% | 8.4% | -37.2% | -29.2% |
| Net Margin | 1.0% | 1.0% | 6.3% | -26.4% | -9.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.21 | 1.21 | 1.19 | 1.80 | 1.57 |
| Current Ratio | 1.55 | 1.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.10B | $2.10B | $443.8M | $-84.3M | $1.46B |
| Returns | |||||
| ROE | 0.5% | 0.5% | 3.1% | -7.6% | -2.0% |
| Valuation | |||||
| P/E | — | — | 30.50 | — | — |
| EV/EBITDA | 14.63 | 14.63 | 11.33 | 134.74 | 32.38 |
| P/B | 0.12 | 0.12 | 0.22 | 0.34 | 0.43 |
| Growth & Yield | |||||
| Revenue Growth | -3.0% | -3.0% | 73.0% | 9.5% | — |
| EPS Growth | -370.0% | -370.0% | 107.2% | -76.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-42.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → -0.05
Residual
-42.7%
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.