Industrials / Engineering & ConstructionThailand
$0.36
+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 24%
FCF escenarios
weak_data · normalized FCF $96.6M · quality 61.3/100
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
47/100
C
Piotroski
7/9
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
$180M
P/E
12.0x
↓EV/EBITDA
2.4x
↓ROE
10.5%
↑Gross Margin
13.0%
↓Debt/Equity
0.31
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.7%
FCF CAGR
—
FCF margin
10.5%
FCF / Net income
1.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $917.8M · net income $50.0M · FCF $96.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $917.8M | $917.8M | $1.02B | $799.8M | $1.25B |
| Net Income | $50.0M | $50.0M | $16.3M | $-74.7M | $-15.3M |
| EBITDA | $112.4M | $112.4M | $87.1M | $-5.4M | $47.7M |
| EPS | 0.10 | 0.10 | 0.03 | -0.15 | -0.03 |
| Gross Margin | 13.0% | 13.0% | 8.2% | -0.7% | 3.8% |
| Operating Margin | 6.9% | 6.9% | 3.8% | -7.7% | -0.4% |
| Net Margin | 5.5% | 5.5% | 1.6% | -9.3% | -1.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.31 | 0.31 | 0.35 | 0.79 | 0.95 |
| Current Ratio | 1.15 | 1.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $96.6M | $96.6M | $72.5M | $106.6M | $-21.6M |
| Returns | |||||
| ROE | 10.5% | 10.5% | 3.8% | -27.9% | -4.5% |
| Valuation | |||||
| P/E | 12.00 | 12.00 | 10.91 | — | — |
| EV/EBITDA | 2.36 | 2.36 | 3.68 | — | 14.60 |
| P/B | 0.38 | 0.38 | 0.42 | 1.14 | 1.13 |
| Growth & Yield | |||||
| Revenue Growth | -10.0% | -10.0% | 27.5% | -35.9% | — |
| EPS Growth | 203.0% | 203.0% | 122.1% | -380.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-31.6%
EPS terminal req.
$0.03
Spread vs growth
234.7%
5Y implied EPS CAGR
-17.3%
EPS terminal req.
$0.04
Spread vs growth
220.3%
10Y implied EPS CAGR
-4.6%
EPS terminal req.
$0.06
Spread vs growth
207.7%
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
9.7x → 3.2x
EPS bridge
0.03 → 0.10
Residual
-136.0%
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.