Real Estate / Real Estate - DevelopmentThailand
$1.22
+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 0.0/100
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
20/100
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
$1.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.8%
↓Gross Margin
40.8%
↓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
-26.9%
FCF CAGR
—
FCF margin
13.4%
FCF / Net income
-1.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $85.5M · net income $-9.8M · FCF $11.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $85.5M | $85.5M | $45.8M | $72.2M | $219.0M |
| Net Income | $-9.8M | $-9.8M | $-15.8M | $-9.1M | $23.9M |
| EBITDA | $-1.8M | $-1.8M | $-11.9M | $-2.2M | $41.5M |
| EPS | -0.01 | -0.01 | -0.01 | -0.01 | 0.02 |
| Gross Margin | 40.8% | 40.8% | 45.7% | 42.6% | 39.1% |
| Operating Margin | -8.4% | -8.4% | -38.0% | -17.9% | 14.9% |
| Net Margin | -11.5% | -11.5% | -34.4% | -12.6% | 10.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 |
| Current Ratio | 6.51 | 6.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $11.5M | $11.5M | $-69.3M | $-45.4M | $-29.9M |
| Returns | |||||
| ROE | -0.8% | -0.8% | -1.3% | -0.7% | 1.9% |
| Valuation | |||||
| P/E | — | — | — | — | 79.50 |
| EV/EBITDA | — | — | — | — | 37.05 |
| P/B | 1.01 | 1.01 | 1.53 | 1.51 | 1.27 |
| Growth & Yield | |||||
| Revenue Growth | 86.4% | 86.4% | -36.5% | -67.0% | — |
| EPS Growth | 33.3% | 33.3% | -66.7% | -145.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-27.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.01
Residual
-27.8%
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.