Real Estate / Real Estate - DevelopmentThailand
$0.18
+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
8/100
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
$230M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-21.1%
↓Gross Margin
-2.3%
↓Debt/Equity
1.32
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-26.5%
FCF CAGR
-0.6%
FCF margin
40.9%
FCF / Net income
-0.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $833.0M · net income $-410.8M · FCF $340.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $833.0M | $833.0M | $1.84B | $1.85B | $2.10B |
| Net Income | $-410.8M | $-410.8M | $-356.4M | $-69.1M | $115.4M |
| EBITDA | $-307.4M | $-307.4M | $-257.7M | $40.4M | $246.9M |
| EPS | -0.32 | -0.32 | -0.28 | -0.05 | 0.09 |
| Gross Margin | -2.3% | -2.3% | 13.3% | 28.2% | 29.5% |
| Operating Margin | -34.8% | -34.8% | -13.4% | 0.7% | 10.3% |
| Net Margin | -49.3% | -49.3% | -19.4% | -3.7% | 5.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.32 | 1.32 | 1.71 | 1.81 | 1.76 |
| Current Ratio | 1.69 | 1.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $340.9M | $340.9M | $1.14B | $641.1M | $347.4M |
| Returns | |||||
| ROE | -21.1% | -21.1% | -23.1% | -3.6% | 5.8% |
| Valuation | |||||
| P/E | — | — | — | — | 8.11 |
| EV/EBITDA | — | — | — | 104.24 | 17.56 |
| P/B | 0.12 | 0.12 | 0.28 | 0.42 | 0.47 |
| Growth & Yield | |||||
| Revenue Growth | -54.6% | -54.6% | -1.0% | -11.8% | — |
| EPS Growth | -14.3% | -14.3% | -460.0% | -155.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-30.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.28 → -0.32
Residual
-30.4%
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.