Industrials / Integrated Freight & LogisticsThailand
$0.37
+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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $53.5M · quality 78.0/100
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
44/100
C
Piotroski
7/9
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
$229M
P/E
N/A
•EV/EBITDA
2.5x
↓ROE
3.6%
↓Gross Margin
6.6%
↓Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.6%
FCF CAGR
+5.6%
FCF margin
5.4%
FCF / Net income
4.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.74B · net income $21.5M · FCF $94.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.74B | $1.74B | $1.27B | $1.23B | $1.48B |
| Net Income | $21.5M | $21.5M | $-29.3M | $41.0M | $57.9M |
| EBITDA | $77.1M | $77.1M | $35.1M | $107.6M | $116.2M |
| EPS | -0.03 | -0.03 | -0.05 | 0.10 | 0.09 |
| Gross Margin | 6.6% | 6.6% | 8.8% | 14.6% | 14.1% |
| Operating Margin | -0.1% | -0.1% | -1.6% | 4.6% | 5.4% |
| Net Margin | 1.2% | 1.2% | -2.3% | 3.3% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.25 | 0.25 | 0.55 |
| Current Ratio | 1.34 | 1.34 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $94.4M | $94.4M | $53.5M | $27.5M | $80.2M |
| Returns | |||||
| ROE | 3.6% | 3.6% | -5.0% | 6.5% | 14.2% |
| Valuation | |||||
| P/E | — | — | — | 15.70 | — |
| EV/EBITDA | 2.51 | 2.51 | 11.90 | 6.70 | — |
| P/B | 0.39 | 0.39 | 0.61 | 1.03 | — |
| Growth & Yield | |||||
| Revenue Growth | 37.3% | 37.3% | 2.8% | -16.6% | — |
| EPS Growth | 40.0% | 40.0% | -150.0% | 7.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-51.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → -0.03
Residual
-51.3%
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.