Technology / Software - ApplicationThailand
$2.54
+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 $59.9M · 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
59/100
C
Piotroski
8/9
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
$711M
P/E
12.5x
↓EV/EBITDA
2.1x
↓ROE
23.4%
↑Gross Margin
40.7%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.0%
FCF CAGR
+262.1%
FCF margin
17.9%
FCF / Net income
1.90x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.10B · net income $104.1M · FCF $197.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.10B | $1.10B | $992.9M | $883.1M | $875.2M |
| Net Income | $104.1M | $104.1M | $66.9M | $50.7M | $46.5M |
| EBITDA | $164.3M | $164.3M | $115.0M | $100.2M | $85.1M |
| EPS | 0.37 | 0.37 | 0.24 | 0.18 | 0.17 |
| Gross Margin | 40.7% | 40.7% | 39.6% | 41.8% | 40.5% |
| Operating Margin | 12.3% | 12.3% | 8.7% | 7.9% | 6.7% |
| Net Margin | 9.4% | 9.4% | 6.7% | 5.7% | 5.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 |
| Current Ratio | 2.03 | 2.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $197.6M | $197.6M | $59.9M | $40.1M | $4.2M |
| Returns | |||||
| ROE | 23.4% | 23.4% | 17.5% | 14.2% | 13.4% |
| Valuation | |||||
| P/E | 12.51 | 12.51 | — | — | — |
| EV/EBITDA | 2.12 | 2.12 | — | — | — |
| P/B | 1.60 | 1.60 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 11.1% | 11.1% | 12.4% | 0.9% | — |
| EPS Growth | 54.2% | 54.2% | 33.3% | 5.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-15.2%
EPS terminal req.
$0.23
Spread vs growth
69.4%
5Y implied EPS CAGR
-5.9%
EPS terminal req.
$0.27
Spread vs growth
60.1%
10Y implied EPS CAGR
1.7%
EPS terminal req.
$0.44
Spread vs growth
52.4%
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
10.6x → 6.9x
EPS bridge
0.24 → 0.37
Residual
-19.0%
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.