Real Estate / Real Estate - DevelopmentThailand
$0.32
+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
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
$341M
P/E
N/A
•EV/EBITDA
16.7x
↑ROE
-24.3%
↓Gross Margin
26.5%
↓Debt/Equity
6.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.2%
FCF CAGR
+26.7%
FCF margin
32.7%
FCF / Net income
-2.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.80B · net income $-262.6M · FCF $588.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.80B | $1.80B | $2.82B | $1.93B | $1.99B |
| Net Income | $-262.6M | $-262.6M | $-264.4M | $-221.6M | $-199.8M |
| EBITDA | $437.7M | $437.7M | $523.6M | $533.7M | $353.0M |
| EPS | -0.25 | -0.25 | -0.25 | -0.21 | -0.19 |
| Gross Margin | 26.5% | 26.5% | 29.9% | 27.0% | 23.2% |
| Operating Margin | -6.2% | -6.2% | 2.7% | -6.7% | -8.5% |
| Net Margin | -14.6% | -14.6% | -9.4% | -11.5% | -10.1% |
| Balance Sheet | |||||
| Debt/Equity | 6.56 | 6.56 | 5.72 | 4.87 | 3.47 |
| Current Ratio | 1.69 | 1.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $588.0M | $588.0M | $272.8M | $-494.9M | $288.8M |
| Returns | |||||
| ROE | -24.3% | -24.3% | -21.0% | -13.9% | -10.3% |
| Valuation | |||||
| EV/EBITDA | 16.73 | 16.73 | 14.24 | 15.07 | 20.41 |
| P/B | 0.32 | 0.32 | 0.38 | 0.36 | 0.46 |
| Growth & Yield | |||||
| Revenue Growth | -36.2% | -36.2% | 46.5% | -3.0% | — |
| EPS Growth | 0.6% | 0.6% | -19.2% | -10.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.25 → -0.25
Residual
-17.1%
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.