Real Estate / Real Estate - DevelopmentThailand
$7.00
+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 71.0/100
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
44/100
C
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
$6.3B
P/E
5.6x
↓EV/EBITDA
10.1x
↓ROE
12.1%
↑Gross Margin
41.1%
↓Debt/Equity
1.78
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.9%
FCF CAGR
—
FCF margin
-23.2%
FCF / Net income
-1.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.23B · net income $1.08B · FCF $-2.14B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.23B | $9.23B | $9.79B | $6.77B | $5.48B |
| Net Income | $1.08B | $1.08B | $1.46B | $1.09B | $1.12B |
| EBITDA | $2.09B | $2.09B | $2.20B | $1.68B | $1.75B |
| EPS | — | — | 1.62 | 1.28 | 1.31 |
| Gross Margin | 41.1% | 41.1% | 40.2% | 40.8% | 43.8% |
| Operating Margin | 18.8% | 18.8% | 19.6% | 18.4% | 21.1% |
| Net Margin | 11.7% | 11.7% | 14.9% | 16.1% | 20.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.78 | 1.78 | 1.77 | 1.95 | 1.38 |
| Current Ratio | 1.38 | 1.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.14B | $-2.14B | $24.3M | $-3.00B | $-3.15B |
| Returns | |||||
| ROE | 12.1% | 12.1% | 18.6% | 16.6% | 19.9% |
| Valuation | |||||
| P/E | 5.65 | 5.65 | 4.94 | 6.42 | 6.21 |
| EV/EBITDA | 10.11 | 10.11 | 8.92 | 11.01 | 7.99 |
| P/B | 0.70 | 0.70 | 0.92 | 1.07 | 1.24 |
| Growth & Yield | |||||
| Revenue Growth | -5.8% | -5.8% | 44.6% | 23.5% | — |
| EPS Growth | — | — | 26.6% | -2.3% | — |
| Dividend Yield | 6.7% | 6.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+20.2%
Start / end P/E
n/dx → n/dx
EPS bridge
1.62 → n/d
Residual
+13.4%
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.