Industrials / Engineering & ConstructionThailand
$0.02
+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 18%
FCF escenarios
weak_data · normalized FCF $-155.4M · quality 45.0/100
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
10/100
F
Piotroski
4/9
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
$251M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-48.8%
↓Gross Margin
-34.9%
↓Debt/Equity
0.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.2%
FCF CAGR
—
FCF margin
43.5%
FCF / Net income
-0.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $734.3M · net income $-432.2M · FCF $319.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $734.3M | $734.3M | $956.2M | $416.3M | $648.7M |
| Net Income | $-432.2M | $-432.2M | $-50.4M | $-558.9M | $-338.9M |
| EBITDA | $-340.4M | $-340.4M | $36.5M | $-469.4M | $-287.6M |
| EPS | -0.03 | -0.03 | -0.00 | -0.07 | -0.03 |
| Gross Margin | -34.9% | -34.9% | -1.9% | -56.5% | -30.2% |
| Operating Margin | -55.0% | -55.0% | -14.3% | -125.6% | -52.0% |
| Net Margin | -58.9% | -58.9% | -5.3% | -134.2% | -52.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.37 | 0.37 | 0.47 | 0.71 | 0.35 |
| Current Ratio | 0.94 | 0.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $319.3M | $319.3M | $-155.4M | $-160.1M | $-208.7M |
| Returns | |||||
| ROE | -48.8% | -48.8% | -3.8% | -52.2% | -20.6% |
| Valuation | |||||
| EV/EBITDA | — | — | 37.02 | — | — |
| P/B | 0.28 | 0.28 | 0.57 | 1.02 | 1.07 |
| Growth & Yield | |||||
| Revenue Growth | -23.2% | -23.2% | 129.7% | -35.8% | — |
| EPS Growth | -631.9% | -631.9% | 92.9% | -114.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-66.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.03
Residual
-66.7%
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.