Industrials / Engineering & ConstructionThailand
$1.32
+0.02 (+1.54%)
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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $-78.2M · quality 34.0/100
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
26/100
D
Piotroski
0/9
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
$924M
P/E
N/A
•EV/EBITDA
16.6x
↑ROE
-1.6%
↓Gross Margin
6.7%
↓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
-7.1%
FCF CAGR
—
FCF margin
-8.7%
FCF / Net income
14.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.87B · net income $-29.0M · FCF $-424.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.87B | $4.87B | $4.95B | $4.89B | $6.06B |
| Net Income | $-29.0M | $-29.0M | $114.9M | $93.9M | $64.5M |
| EBITDA | $181.5M | $181.5M | $334.3M | $310.7M | $354.8M |
| EPS | — | — | 0.16 | 0.13 | 0.09 |
| Gross Margin | 6.7% | 6.7% | 8.6% | 7.6% | 6.1% |
| Operating Margin | -1.1% | -1.1% | 1.9% | 1.9% | 1.1% |
| Net Margin | -0.6% | -0.6% | 2.3% | 1.9% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.32 | 1.32 | 1.19 | 1.20 | 1.36 |
| Current Ratio | 1.10 | 1.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-424.7M | $-424.7M | $289.8M | $-78.2M | $-1.23B |
| Returns | |||||
| ROE | -1.6% | -1.6% | 6.0% | 5.2% | 3.7% |
| Valuation | |||||
| P/E | — | — | 12.06 | 16.62 | 31.33 |
| EV/EBITDA | 16.62 | 16.62 | 8.76 | 10.27 | 10.49 |
| P/B | 0.50 | 0.50 | 0.71 | 0.84 | 1.12 |
| Growth & Yield | |||||
| Revenue Growth | -1.7% | -1.7% | 1.2% | -19.3% | — |
| EPS Growth | — | — | 23.1% | 44.4% | — |
| Dividend Yield | 2.5% | 2.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-3.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.16 → n/d
Residual
-6.4%
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.