Industrials / ConglomeratesThailand
$0.57
+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 16%
FCF escenarios
weak_data · normalized FCF $-20.9M · quality 33.7/100
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
15/100
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
$319M
P/E
57.0x
↑EV/EBITDA
9.9x
↑ROE
-1.8%
↓Gross Margin
13.7%
↓Debt/Equity
1.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.2%
FCF CAGR
—
FCF margin
11.9%
FCF / Net income
-9.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.34B · net income $-16.8M · FCF $159.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.34B | $1.34B | $1.41B | $1.61B | $1.26B |
| Net Income | $-16.8M | $-16.8M | $13.3M | $47.5M | $23.4M |
| EBITDA | $125.7M | $125.7M | $143.9M | $168.7M | $97.4M |
| EPS | -0.03 | -0.03 | 0.02 | 0.08 | 0.04 |
| Gross Margin | 13.7% | 13.7% | 13.6% | 13.4% | 12.4% |
| Operating Margin | 3.1% | 3.1% | 5.0% | 6.3% | 3.5% |
| Net Margin | -1.3% | -1.3% | 0.9% | 3.0% | 1.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.05 | 1.05 | 1.19 | 1.15 | 0.99 |
| Current Ratio | 0.89 | 0.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $159.9M | $159.9M | $-20.9M | $-159.1M | $-143.9M |
| Returns | |||||
| ROE | -1.8% | -1.8% | 1.4% | 4.9% | 2.6% |
| Valuation | |||||
| P/E | 57.00 | 57.00 | 42.50 | 10.13 | 29.25 |
| EV/EBITDA | 9.93 | 9.93 | 10.74 | 8.79 | 15.47 |
| P/B | 0.34 | 0.34 | 0.50 | 0.47 | 0.72 |
| Growth & Yield | |||||
| Revenue Growth | -4.6% | -4.6% | -12.5% | 27.8% | — |
| EPS Growth | -250.0% | -250.0% | -75.0% | 100.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → -0.03
Residual
+0.0%
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.