Industrials / Consulting ServicesThailand
$17.20
+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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $218.2M · quality 60.7/100
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
54/100
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
$3.4B
P/E
9.9x
↓EV/EBITDA
7.2x
↓ROE
16.0%
↑Gross Margin
50.0%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+39.9%
FCF CAGR
+76.2%
FCF margin
14.1%
FCF / Net income
0.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.55B · net income $340.7M · FCF $218.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.55B | $1.55B | $1.51B | $1.31B | $563.8M |
| Net Income | $340.7M | $340.7M | $301.1M | $278.6M | $127.1M |
| EBITDA | $401.5M | $401.5M | $378.2M | $359.3M | $155.8M |
| EPS | 1.70 | 1.70 | 1.51 | 1.41 | 0.69 |
| Gross Margin | 50.0% | 50.0% | 47.8% | 49.9% | 52.8% |
| Operating Margin | 20.3% | 20.3% | 18.8% | 21.6% | 22.7% |
| Net Margin | 22.1% | 22.1% | 20.0% | 21.2% | 22.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.03 | 0.04 | 0.02 |
| Current Ratio | 5.58 | 5.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $218.2M | $218.2M | $287.2M | $-2.8M | $39.9M |
| Returns | |||||
| ROE | 16.0% | 16.0% | 15.2% | 14.4% | 20.1% |
| Valuation | |||||
| P/E | 9.89 | 9.89 | 26.52 | 44.70 | 102.36 |
| EV/EBITDA | 7.24 | 7.24 | 19.95 | 33.43 | 80.81 |
| P/B | 1.61 | 1.61 | 4.05 | 6.47 | 20.59 |
| Growth & Yield | |||||
| Revenue Growth | 2.6% | 2.6% | 14.7% | 132.9% | — |
| EPS Growth | 12.6% | 12.6% | 7.1% | 104.0% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-3.5%
EPS terminal req.
$1.53
Spread vs growth
16.1%
5Y implied EPS CAGR
1.7%
EPS terminal req.
$1.85
Spread vs growth
10.9%
10Y implied EPS CAGR
5.8%
EPS terminal req.
$2.97
Spread vs growth
6.8%
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
-34.8%
Start / end P/E
19.7x → 11.0x
EPS bridge
1.51 → 1.70
Residual
-5.6%
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.