Communication Services / BroadcastingThailand
$5.20
+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 19%
FCF escenarios
weak_data · normalized FCF $13.0M · quality 48.7/100
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
31/100
D
Piotroski
2/9
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
$8.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.0%
↓Gross Margin
25.5%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-17.1%
FCF CAGR
—
FCF margin
-0.6%
FCF / Net income
0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $148.2M · net income $-38.8M · FCF $-907903.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $148.2M | $148.2M | $141.8M | $134.6M | $260.0M |
| Net Income | $-38.8M | $-38.8M | $3.4M | $-35.7M | $-14.3M |
| EBITDA | $-30.3M | $-30.3M | $11.2M | $-28.5M | $2.3M |
| EPS | -0.03 | -0.03 | 0.00 | -0.04 | -0.02 |
| Gross Margin | 25.5% | 25.5% | 31.6% | 26.3% | 17.1% |
| Operating Margin | -13.1% | -13.1% | 4.4% | -26.4% | -5.2% |
| Net Margin | -26.2% | -26.2% | 2.4% | -26.5% | -5.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 |
| Current Ratio | 21.14 | 21.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-907903.00 | $-907903.00 | $13.0M | $25.4M | $-11.6M |
| Returns | |||||
| ROE | -4.0% | -4.0% | 0.5% | -4.7% | -3.3% |
| Valuation | |||||
| P/E | — | — | 170.00 | — | — |
| EV/EBITDA | — | — | 3.67 | — | 160.34 |
| P/B | 7.88 | 7.88 | 0.89 | 0.85 | 1.12 |
| Growth & Yield | |||||
| Revenue Growth | 4.6% | 4.6% | 5.3% | -48.2% | — |
| EPS Growth | -1000.0% | -1000.0% | 108.6% | -75.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+1319.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → -0.03
Residual
+1319.6%
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.