Industrials / Building Products & EquipmentThailand
$0.33
-0.01 (-2.94%)
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 20%
FCF escenarios
weak_data · normalized FCF $-30.2M · quality 52.3/100
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
10/100
F
Piotroski
5/9
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
$208M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-125.8%
↓Gross Margin
22.0%
↓Debt/Equity
0.36
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.1%
FCF CAGR
—
FCF margin
-4.3%
FCF / Net income
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $710.7M · net income $-164.6M · FCF $-30.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $710.7M | $710.7M | $453.0M | $681.5M | $978.6M |
| Net Income | $-164.6M | $-164.6M | $-439.4M | $-45.1M | $24.5M |
| EBITDA | $-73.2M | $-73.2M | $-433.0M | $-42.9M | $44.3M |
| EPS | -0.33 | -0.33 | -0.98 | -0.10 | 0.08 |
| Gross Margin | 22.0% | 22.0% | 7.2% | 1.5% | 11.1% |
| Operating Margin | -14.5% | -14.5% | -98.3% | -9.0% | 3.4% |
| Net Margin | -23.2% | -23.2% | -97.0% | -6.6% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.36 | 0.36 | 0.33 | 0.07 | 0.06 |
| Current Ratio | 0.53 | 0.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-30.2M | $-30.2M | $-11.1M | $-182.4M | $-200.1M |
| Returns | |||||
| ROE | -125.8% | -125.8% | -351.6% | -8.0% | 4.0% |
| Valuation | |||||
| P/B | 1.27 | 1.27 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 56.9% | 56.9% | -33.5% | -30.4% | — |
| EPS Growth | 66.7% | 66.7% | -920.0% | -225.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-78.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.98 → -0.33
Residual
-78.7%
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.