Communication Services / BroadcastingThailand
$1.90
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $741.3M · quality 73.0/100
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
54/100
C
Piotroski
7/9
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
$3.8B
P/E
11.2x
↓EV/EBITDA
1.8x
↓ROE
3.4%
↓Gross Margin
19.9%
↓Debt/Equity
0.18
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.0%
FCF CAGR
+13.8%
FCF margin
29.5%
FCF / Net income
5.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.98B · net income $205.8M · FCF $1.17B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.98B | $3.98B | $4.25B | $4.65B | $5.11B |
| Net Income | $205.8M | $205.8M | $96.3M | $210.0M | $607.0M |
| EBITDA | $1.70B | $1.70B | $1.80B | $2.16B | $2.75B |
| EPS | 0.10 | 0.10 | 0.05 | 0.11 | 0.30 |
| Gross Margin | 19.9% | 19.9% | 22.7% | 26.1% | 30.4% |
| Operating Margin | 6.0% | 6.0% | 4.7% | 7.4% | 15.2% |
| Net Margin | 5.2% | 5.2% | 2.3% | 4.5% | 11.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.18 | 0.18 | 0.37 | 0.37 | 0.38 |
| Current Ratio | 7.85 | 7.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.17B | $1.17B | $741.3M | $222.6M | $794.6M |
| Returns | |||||
| ROE | 3.4% | 3.4% | 1.6% | 3.4% | 9.7% |
| Valuation | |||||
| P/E | 11.18 | 11.18 | 162.83 | 74.01 | 34.99 |
| EV/EBITDA | 1.82 | 1.82 | 8.67 | 7.31 | 7.04 |
| P/B | 0.62 | 0.62 | 2.68 | 2.65 | 3.36 |
| Growth & Yield | |||||
| Revenue Growth | -6.4% | -6.4% | -8.6% | -9.0% | — |
| EPS Growth | 100.0% | 100.0% | -54.5% | -63.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
19.0%
EPS terminal req.
$0.17
Spread vs growth
81.0%
5Y implied EPS CAGR
15.3%
EPS terminal req.
$0.20
Spread vs growth
84.7%
10Y implied EPS CAGR
12.6%
EPS terminal req.
$0.33
Spread vs growth
87.4%
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
+0.0%
Start / end P/E
162.8x → 81.4x
EPS bridge
0.05 → 0.10
Residual
-50.0%
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.