Industrials / Specialty Business ServicesThailand
$1.05
+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 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $-599.2M · quality 26.3/100
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
1/100
F
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
$979M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-66.1%
↓Gross Margin
23.1%
↓Debt/Equity
2.20
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.6%
FCF CAGR
—
FCF margin
-69.5%
FCF / Net income
0.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $861.9M · net income $-1.51B · FCF $-599.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $861.9M | $861.9M | $923.9M | $827.5M | $877.9M |
| Net Income | $-1.51B | $-1.51B | $-824.9M | $-465.4M | $-272.0M |
| EBITDA | $-1.36B | $-1.36B | $-546.5M | $-208.8M | $28.0M |
| EPS | -1.62 | -1.62 | -0.88 | -0.50 | -0.29 |
| Gross Margin | 23.1% | 23.1% | 16.2% | 12.5% | 8.4% |
| Operating Margin | 8.8% | 8.8% | 1.6% | -1.3% | -0.7% |
| Net Margin | -175.5% | -175.5% | -89.3% | -56.2% | -31.0% |
| Balance Sheet | |||||
| Debt/Equity | 2.20 | 2.20 | 1.55 | 1.28 | 1.21 |
| Current Ratio | 0.27 | 0.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-599.2M | $-599.2M | $-616.4M | $144.0M | $-2.47B |
| Returns | |||||
| ROE | -66.1% | -66.1% | -26.3% | -12.9% | -7.1% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 298.81 |
| P/B | 0.43 | 0.43 | 0.50 | 0.83 | 1.03 |
| Growth & Yield | |||||
| Revenue Growth | -6.7% | -6.7% | 11.6% | -5.7% | — |
| EPS Growth | -84.1% | -84.1% | -76.0% | -72.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-19.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.88 → -1.62
Residual
-19.6%
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.