Industrials / Engineering & ConstructionThailand
$1.54
+0.00 (+0.00%)
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 19%
FCF escenarios
weak_data · normalized FCF $254.7M · quality 44.0/100
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
12/100
F
Piotroski
3/9
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
$466M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-60.1%
↓Gross Margin
-30.2%
↓Debt/Equity
0.73
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-14.1%
FCF CAGR
+20.9%
FCF margin
16.9%
FCF / Net income
-1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.99B · net income $-297.4M · FCF $336.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.99B | $1.99B | $3.73B | $3.16B | $3.14B |
| Net Income | $-297.4M | $-297.4M | $-231.7M | $214.6M | $201.4M |
| EBITDA | $-89.2M | $-89.2M | $-142.5M | $371.6M | $345.7M |
| EPS | -1.01 | -1.01 | -0.79 | 0.73 | 0.68 |
| Gross Margin | -30.2% | -30.2% | 11.0% | 12.7% | 11.6% |
| Operating Margin | -35.9% | -35.9% | 8.0% | 9.2% | 8.6% |
| Net Margin | -15.0% | -15.0% | -6.2% | 6.8% | 6.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.73 | 0.73 | 1.09 | 0.22 | 0.37 |
| Current Ratio | 1.00 | 1.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $336.0M | $336.0M | $-488.1M | $254.7M | $190.3M |
| Returns | |||||
| ROE | -60.1% | -60.1% | -34.5% | 22.2% | 24.9% |
| Valuation | |||||
| P/E | — | — | — | 5.00 | 6.00 |
| EV/EBITDA | — | — | — | 3.00 | 3.99 |
| P/B | 0.91 | 0.91 | 1.02 | 1.11 | 1.48 |
| Growth & Yield | |||||
| Revenue Growth | -46.6% | -46.6% | 17.8% | 0.9% | — |
| EPS Growth | -27.8% | -27.8% | -208.2% | 7.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-18.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.79 → -1.01
Residual
-18.6%
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.