Energy / Oil & Gas Equipment & ServicesThailand
$0.87
+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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $11.1M · quality 42.3/100
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
32/100
D
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
$415M
P/E
N/A
•EV/EBITDA
6.4x
↓ROE
-9.2%
↓Gross Margin
24.6%
↓Debt/Equity
0.33
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.0%
FCF CAGR
-44.0%
FCF margin
1.4%
FCF / Net income
-0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $810.8M · net income $-59.7M · FCF $11.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $810.8M | $810.8M | $754.8M | $644.2M | $608.5M |
| Net Income | $-59.7M | $-59.7M | $33.6M | $50.3M | $105.2M |
| EBITDA | $67.7M | $67.7M | $149.0M | $172.6M | $210.9M |
| EPS | -0.13 | -0.13 | 0.07 | 0.11 | 0.22 |
| Gross Margin | 24.6% | 24.6% | 32.3% | 34.3% | 41.8% |
| Operating Margin | -6.2% | -6.2% | 4.8% | 8.8% | 19.8% |
| Net Margin | -7.4% | -7.4% | 4.4% | 7.8% | 17.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.33 | 0.33 | 0.11 | 0.11 | 0.81 |
| Current Ratio | 2.32 | 2.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $11.1M | $11.1M | $14.8M | $-242.8M | $63.2M |
| Returns | |||||
| ROE | -9.2% | -9.2% | 4.5% | 6.8% | 38.5% |
| Valuation | |||||
| P/E | — | — | 23.56 | 22.73 | — |
| EV/EBITDA | 6.44 | 6.44 | 5.01 | 6.06 | — |
| P/B | 0.64 | 0.64 | 1.06 | 1.50 | — |
| Growth & Yield | |||||
| Revenue Growth | 7.4% | 7.4% | 17.2% | 5.9% | — |
| EPS Growth | -277.7% | -277.7% | -35.9% | -50.2% | — |
| Dividend Yield | 5.8% | 5.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-35.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.07 → -0.13
Residual
-40.8%
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.