Industrials / Engineering & ConstructionThailand
$1.47
+0.22 (+17.60%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $6.5M · quality 39.7/100
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
31/100
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
$970M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-41.0%
↓Gross Margin
-18.4%
↓Debt/Equity
0.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-20.5%
FCF CAGR
—
FCF margin
14.9%
FCF / Net income
-0.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $914.0M · net income $-498.4M · FCF $136.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $914.0M | $914.0M | $1.34B | $1.51B | $1.82B |
| Net Income | $-498.4M | $-498.4M | $-57.6M | $99.1M | $-112.2M |
| EBITDA | $-312.3M | $-312.3M | $170.5M | $300.6M | $-132.1M |
| EPS | -0.76 | -0.76 | -0.09 | 0.15 | -0.17 |
| Gross Margin | -18.4% | -18.4% | 5.3% | 7.1% | -3.9% |
| Operating Margin | -29.8% | -29.8% | -3.3% | -0.3% | -10.9% |
| Net Margin | -54.5% | -54.5% | -4.3% | 6.6% | -6.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.45 | 0.45 | 0.45 | 0.50 | 0.52 |
| Current Ratio | 1.26 | 1.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $136.2M | $136.2M | $6.5M | $-427.9M | $-366.0M |
| Returns | |||||
| ROE | -41.0% | -41.0% | -3.3% | 5.6% | -6.2% |
| Valuation | |||||
| P/E | — | — | — | 26.46 | — |
| EV/EBITDA | — | — | 19.15 | 10.99 | — |
| P/B | 0.80 | 0.80 | 1.53 | 1.47 | 1.73 |
| Growth & Yield | |||||
| Revenue Growth | -31.6% | -31.6% | -11.3% | -17.2% | — |
| EPS Growth | -767.8% | -767.8% | -157.8% | 188.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-63.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.09 → -0.76
Residual
-63.1%
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.