Financial Services / Capital MarketsThailand
$0.52
+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
29/100
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
$2.7B
P/E
4.0x
↓EV/EBITDA
N/A
•ROE
-57.2%
↓Gross Margin
56.2%
↑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
+61.1%
FCF CAGR
—
FCF margin
-8.0%
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.16B · net income $-2.76B · FCF $-93.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.16B | $1.16B | $1.01B | $699.1M | $278.4M |
| Net Income | $-2.76B | $-2.76B | $-4.58B | $-491.5M | $-161.7M |
| EBITDA | $-2.57B | $-2.57B | $-4.42B | $-392.2M | $-194.9M |
| EPS | -0.53 | -0.53 | -0.89 | -0.11 | -0.06 |
| Gross Margin | 56.2% | 56.2% | 57.3% | 72.1% | 57.7% |
| Operating Margin | -230.9% | -230.9% | -437.8% | 55.8% | 36.2% |
| Net Margin | -237.4% | -237.4% | -453.8% | -70.3% | -58.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.02 | 0.00 | 0.00 |
| Current Ratio | 23.94 | 23.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-93.2M | $-93.2M | $-69.4M | $-604.5M | $-173.6M |
| Returns | |||||
| ROE | -57.2% | -57.2% | -60.3% | -4.2% | -1.4% |
| Valuation | |||||
| P/E | 4.00 | 4.00 | — | — | — |
| P/B | 0.56 | 0.56 | 2.93 | 1.91 | 1.33 |
| Growth & Yield | |||||
| Revenue Growth | 15.3% | 15.3% | 44.3% | 151.2% | — |
| EPS Growth | 40.5% | 40.5% | -726.2% | -83.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.89 → -0.53
Residual
+0.0%
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.