Basic Materials / Specialty ChemicalsThailand
$1.04
+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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $54.7M · quality 57.7/100
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
42/100
C
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
$613M
P/E
13.0x
↓EV/EBITDA
8.2x
↓ROE
2.8%
↑Gross Margin
18.2%
↓Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.5%
FCF CAGR
+130.1%
FCF margin
10.9%
FCF / Net income
4.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.02B · net income $23.6M · FCF $110.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.02B | $1.02B | $1.09B | $1.18B | $1.24B |
| Net Income | $23.6M | $23.6M | $37.1M | $30.7M | $59.5M |
| EBITDA | $113.1M | $113.1M | $126.4M | $126.3M | $146.0M |
| EPS | — | — | 0.06 | 0.05 | 0.10 |
| Gross Margin | 18.2% | 18.2% | 18.2% | 18.2% | 19.0% |
| Operating Margin | 2.5% | 2.5% | 3.1% | 3.6% | 4.6% |
| Net Margin | 2.3% | 2.3% | 3.4% | 2.6% | 4.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.48 | 0.53 | 0.45 |
| Current Ratio | 1.38 | 1.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $110.5M | $110.5M | $19.2M | $54.7M | $9.1M |
| Returns | |||||
| ROE | 2.8% | 2.8% | 4.4% | 3.8% | 7.2% |
| Valuation | |||||
| P/E | 13.00 | 13.00 | 17.30 | 27.26 | 16.02 |
| EV/EBITDA | 8.20 | 8.20 | 8.11 | 9.59 | 8.99 |
| P/B | 0.74 | 0.74 | 0.76 | 1.02 | 1.15 |
| Growth & Yield | |||||
| Revenue Growth | -6.7% | -6.7% | -7.6% | -5.1% | — |
| EPS Growth | — | — | 20.9% | -48.5% | — |
Revenue, Net Income & Free Cash Flow ($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
0.06 → n/d
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.