Unknown / UnknownThailand
$1.13
+0.01 (+0.89%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $38.9M · quality 47.3/100
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
41/100
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
$0
P/E
13.1x
↑EV/EBITDA
6.2x
↓ROE
8.7%
↑Gross Margin
26.9%
↑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
+2.6%
FCF CAGR
+5.6%
FCF margin
4.7%
FCF / Net income
0.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $833.9M · net income $138.4M · FCF $38.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $833.9M | $833.9M | $1.11B | $828.4M | $772.1M |
| Net Income | $138.4M | $138.4M | $165.7M | $16.8M | $123.7M |
| EBITDA | $195.2M | $195.2M | $224.5M | $36.2M | $169.8M |
| EPS | — | — | 0.15 | 0.02 | 0.11 |
| Gross Margin | 26.9% | 26.9% | 31.4% | 10.4% | 24.1% |
| Operating Margin | 21.1% | 21.1% | 18.5% | 3.5% | 18.1% |
| Net Margin | 16.6% | 16.6% | 15.0% | 2.0% | 16.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 |
| Cash Flow | |||||
| Free Cash Flow | $38.9M | $38.9M | $298.9M | $-148.5M | $33.0M |
| Returns | |||||
| ROE | 8.7% | 8.7% | 10.6% | 1.2% | 8.2% |
| Valuation | |||||
| P/E | 13.14 | 13.14 | 9.53 | 85.00 | 21.45 |
| EV/EBITDA | 6.21 | 6.21 | 6.68 | 39.03 | 14.20 |
| P/B | 0.76 | 0.76 | 1.01 | 0.98 | 1.76 |
| Growth & Yield | |||||
| Revenue Growth | -24.6% | -24.6% | 33.5% | 7.3% | — |
| EPS Growth | — | — | 650.0% | -81.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-11.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.15 → n/d
Residual
-11.7%
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.