Real Estate / Real Estate - DevelopmentThailand
$0.53
+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
6/100
F
Piotroski
2/9
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
$318M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.0%
↓Gross Margin
30.9%
↓Debt/Equity
1.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-31.1%
FCF CAGR
—
FCF margin
-12.8%
FCF / Net income
0.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $57.5M · net income $-36.0M · FCF $-7.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $57.5M | $57.5M | $106.8M | $118.7M | $175.6M |
| Net Income | $-36.0M | $-36.0M | $-28.7M | $-37.8M | $-29.2M |
| EBITDA | $-13.8M | $-13.8M | $-5.4M | $-11.9M | $4.2M |
| EPS | -0.06 | -0.06 | -0.05 | -0.06 | -0.05 |
| Gross Margin | 30.9% | 30.9% | 27.7% | 20.7% | 25.6% |
| Operating Margin | -33.1% | -33.1% | -11.2% | -17.9% | -2.2% |
| Net Margin | -62.7% | -62.7% | -26.8% | -31.9% | -16.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.31 | 1.31 | 1.15 | 1.24 | 1.01 |
| Current Ratio | 1.18 | 1.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.4M | $-7.4M | $4.8M | $-33.5M | $110.0M |
| Returns | |||||
| ROE | -12.0% | -12.0% | -8.5% | -11.7% | -8.1% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 853.75 |
| P/B | 1.05 | 1.05 | 1.29 | 6.36 | 8.91 |
| Growth & Yield | |||||
| Revenue Growth | -46.2% | -46.2% | -10.0% | -32.4% | — |
| EPS Growth | -20.0% | -20.0% | 20.6% | -28.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-3.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → -0.06
Residual
-3.0%
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.