Technology / Scientific & Technical InstrumentsThailand
$0.94
+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 $61.9M · quality 61.7/100
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
44/100
C
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
$1.2B
P/E
11.7x
↓EV/EBITDA
2.8x
↓ROE
6.3%
↑Gross Margin
52.3%
↑Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.1%
FCF CAGR
+18.9%
FCF margin
8.9%
FCF / Net income
0.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $696.5M · net income $98.7M · FCF $61.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $696.5M | $696.5M | $713.0M | $709.4M | $635.9M |
| Net Income | $98.7M | $98.7M | $114.8M | $99.8M | $52.1M |
| EBITDA | $222.2M | $222.2M | $226.3M | $208.4M | $150.0M |
| EPS | 0.08 | 0.08 | 0.09 | 0.08 | 0.05 |
| Gross Margin | 52.3% | 52.3% | 54.4% | 51.0% | 49.9% |
| Operating Margin | 19.0% | 19.0% | 19.9% | 18.7% | 11.6% |
| Net Margin | 14.2% | 14.2% | 16.1% | 14.1% | 8.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.06 | 0.06 | 0.07 |
| Current Ratio | 8.47 | 8.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $61.9M | $61.9M | $110.7M | $-11000.00 | $36.8M |
| Returns | |||||
| ROE | 6.3% | 6.3% | 7.4% | 6.7% | 3.7% |
| Valuation | |||||
| P/E | 11.75 | 11.75 | — | — | — |
| EV/EBITDA | 2.77 | 2.77 | — | — | — |
| P/B | 0.79 | 0.79 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -2.3% | -2.3% | 0.5% | 11.6% | — |
| EPS Growth | -11.1% | -11.1% | 18.1% | 38.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1.4%
EPS terminal req.
$0.08
Spread vs growth
-12.5%
5Y implied EPS CAGR
4.8%
EPS terminal req.
$0.10
Spread vs growth
-15.9%
10Y implied EPS CAGR
7.3%
EPS terminal req.
$0.16
Spread vs growth
-18.5%
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
10.4x → 11.7x
EPS bridge
0.09 → 0.08
Residual
-1.4%
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.