Real Estate / Real Estate - DevelopmentThailand
$0.24
+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 3.0/100
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
22/100
D
Piotroski
5/9
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
$192M
P/E
N/A
•EV/EBITDA
44.8x
↑ROE
0.9%
↓Gross Margin
32.9%
↓Debt/Equity
0.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-19.8%
FCF CAGR
+11.6%
FCF margin
26.2%
FCF / Net income
8.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $341.3M · net income $10.3M · FCF $89.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $341.3M | $341.3M | $412.1M | $434.1M | $661.2M |
| Net Income | $10.3M | $10.3M | $8.0M | $9.6M | $42.4M |
| EBITDA | $24.3M | $24.3M | $39.3M | $24.1M | $57.5M |
| EPS | — | — | 0.01 | 0.01 | 0.06 |
| Gross Margin | 32.9% | 32.9% | 35.4% | 35.3% | 29.9% |
| Operating Margin | 5.9% | 5.9% | 8.5% | 4.4% | 8.1% |
| Net Margin | 3.0% | 3.0% | 1.9% | 2.2% | 6.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.76 | 0.76 | 0.85 | 0.86 | 0.74 |
| Current Ratio | 1.73 | 1.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $89.3M | $89.3M | $-10.8M | $-22.3M | $64.3M |
| Returns | |||||
| ROE | 0.9% | 0.9% | 0.7% | 0.8% | 3.7% |
| Valuation | |||||
| P/E | — | — | 29.00 | 66.00 | 14.83 |
| EV/EBITDA | 44.76 | 44.76 | 30.86 | 62.30 | 24.74 |
| P/B | 0.16 | 0.16 | 0.20 | 0.45 | 0.54 |
| Growth & Yield | |||||
| Revenue Growth | -17.2% | -17.2% | -5.1% | -34.4% | — |
| EPS Growth | — | — | 0.0% | -83.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
-17.2%
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.