Communication Services / Advertising AgenciesThailand
$0.10
+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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $172.3M · quality 58.0/100
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
19/100
F
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
$571M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-26.2%
↓Gross Margin
36.5%
↓Debt/Equity
0.50
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+50.0%
FCF CAGR
-17.8%
FCF margin
11.1%
FCF / Net income
-0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.00B · net income $-1.08B · FCF $111.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.00B | $1.00B | $381.4M | $643.6M | $297.5M |
| Net Income | $-1.08B | $-1.08B | $-988.2M | $31.9M | $403.6M |
| EBITDA | $-709.6M | $-709.6M | $-597.6M | $400.2M | $690.0M |
| EPS | -0.19 | -0.19 | -0.17 | 0.01 | 0.07 |
| Gross Margin | 36.5% | 36.5% | 75.4% | 46.1% | 91.0% |
| Operating Margin | 4.4% | 4.4% | -16.5% | 29.8% | 62.6% |
| Net Margin | -107.8% | -107.8% | -259.1% | 5.0% | 135.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.50 | 0.50 | 0.42 | 0.37 | 0.36 |
| Current Ratio | 0.70 | 0.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $111.0M | $111.0M | $299.5M | $172.3M | $200.0M |
| Returns | |||||
| ROE | -26.2% | -26.2% | -20.2% | 0.5% | 7.2% |
| Valuation | |||||
| P/E | — | — | — | 75.23 | 9.06 |
| EV/EBITDA | — | — | — | 11.22 | 7.07 |
| P/B | 0.14 | 0.14 | 0.38 | 0.41 | 0.65 |
| Growth & Yield | |||||
| Revenue Growth | 163.1% | 163.1% | -40.7% | 116.3% | — |
| EPS Growth | -9.4% | -9.4% | -3189.3% | -91.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-45.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.17 → -0.19
Residual
-45.5%
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.