Industrials / Rental & Leasing ServicesThailand
$2.26
+1.12 (+98.25%)
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 $1.9B · quality 37.3/100
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
50/100
C
Piotroski
6/9
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
$1.6B
P/E
45.2x
↑EV/EBITDA
6.6x
↓ROE
5.9%
↑Gross Margin
7.0%
↓Debt/Equity
7.03
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+32.4%
FCF CAGR
-6.2%
FCF margin
29.4%
FCF / Net income
49.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.63B · net income $51.4M · FCF $2.54B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.63B | $8.63B | $8.61B | $3.32B | $3.72B |
| Net Income | $51.4M | $51.4M | $-28.4M | $-281.5M | $87.1M |
| EBITDA | $1.13B | $1.13B | $1.12B | $1.10B | $1.54B |
| EPS | — | — | -0.04 | -0.39 | 0.12 |
| Gross Margin | 7.0% | 7.0% | 8.2% | -0.0% | 10.5% |
| Operating Margin | 4.6% | 4.6% | 4.3% | -1.4% | 8.6% |
| Net Margin | 0.6% | 0.6% | -0.3% | -8.5% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 7.03 | 7.03 | 8.94 | 6.88 | 5.67 |
| Current Ratio | 0.76 | 0.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.54B | $2.54B | $164.8M | $1.87B | $3.08B |
| Returns | |||||
| ROE | 5.9% | 5.9% | -3.5% | -33.3% | 7.7% |
| Valuation | |||||
| P/E | 45.20 | 45.20 | — | — | 26.50 |
| EV/EBITDA | 6.61 | 6.61 | 7.79 | 6.92 | 5.57 |
| P/B | 1.89 | 1.89 | 1.92 | 2.21 | 2.05 |
| Growth & Yield | |||||
| Revenue Growth | 0.3% | 0.3% | 159.0% | -10.6% | — |
| EPS Growth | — | — | 89.9% | -423.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+61.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → n/d
Residual
+61.4%
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.