Industrials / Specialty Business ServicesThailand
$0.45
+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 $15.8M · quality 71.7/100
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
50/100
C
Piotroski
5/9
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
$210M
P/E
22.5x
↑EV/EBITDA
6.2x
↓ROE
4.9%
↓Gross Margin
24.6%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.1%
FCF CAGR
-9.7%
FCF margin
8.0%
FCF / Net income
1.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $255.0M · net income $11.2M · FCF $20.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $255.0M | $255.0M | $216.1M | $246.9M | $226.2M |
| Net Income | $11.2M | $11.2M | $8.3M | $12.6M | $12.1M |
| EBITDA | $24.2M | $24.2M | $19.9M | $25.5M | $23.6M |
| EPS | — | — | 0.02 | 0.03 | 0.03 |
| Gross Margin | 24.6% | 24.6% | 28.6% | 26.5% | 26.3% |
| Operating Margin | 4.9% | 4.9% | 3.7% | 5.8% | 6.3% |
| Net Margin | 4.4% | 4.4% | 3.8% | 5.1% | 5.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 4.45 | 4.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $20.3M | $20.3M | $2.7M | $15.8M | $27.5M |
| Returns | |||||
| ROE | 4.9% | 4.9% | 3.7% | 5.5% | 5.4% |
| Valuation | |||||
| P/E | 22.50 | 22.50 | 27.78 | 33.70 | 34.14 |
| EV/EBITDA | 6.21 | 6.21 | 9.72 | 14.46 | 15.88 |
| P/B | 0.91 | 0.91 | 1.03 | 1.86 | 1.83 |
| Growth & Yield | |||||
| Revenue Growth | 18.0% | 18.0% | -12.5% | 9.1% | — |
| EPS Growth | — | — | -33.3% | 3.8% | — |
| Dividend Yield | 4.2% | 4.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+6.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
+2.6%
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.