Technology / Software - ApplicationThailand
$1.59
+0.01 (+0.63%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $41.3M · quality 50.3/100
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
50/100
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
$716M
P/E
11.4x
↓EV/EBITDA
5.2x
↓ROE
8.1%
↑Gross Margin
44.1%
↑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
+10.6%
FCF CAGR
+29.2%
FCF margin
12.4%
FCF / Net income
1.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $593.9M · net income $62.7M · FCF $73.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $593.9M | $593.9M | $517.6M | $522.0M | $439.2M |
| Net Income | $62.7M | $62.7M | $52.1M | $69.1M | $54.0M |
| EBITDA | $117.2M | $117.2M | $106.0M | $111.8M | $93.0M |
| EPS | — | — | 0.12 | 0.16 | 0.12 |
| Gross Margin | 44.1% | 44.1% | 44.7% | 52.1% | 54.8% |
| Operating Margin | 13.2% | 13.2% | 12.2% | 15.5% | 15.4% |
| Net Margin | 10.6% | 10.6% | 10.1% | 13.2% | 12.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 |
| Current Ratio | 5.27 | 5.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $73.4M | $73.4M | $-37.8M | $41.3M | $34.0M |
| Returns | |||||
| ROE | 8.1% | 8.1% | 6.9% | 9.3% | 14.7% |
| Valuation | |||||
| P/E | 11.36 | 11.36 | 21.50 | 28.87 | — |
| EV/EBITDA | 5.19 | 5.19 | 9.94 | 17.10 | — |
| P/B | 0.92 | 0.92 | 1.54 | 2.74 | — |
| Growth & Yield | |||||
| Revenue Growth | 14.7% | 14.7% | -0.9% | 18.8% | — |
| EPS Growth | — | — | -25.0% | 33.2% | — |
| Dividend Yield | 5.0% | 5.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-10.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.12 → n/d
Residual
-15.4%
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.