Communication Services / Advertising AgenciesThailand
$160.50
+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 $44.1M · quality 44.3/100
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
41/100
C
Piotroski
1/9
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
$1.3B
P/E
14.8x
↓EV/EBITDA
11.1x
↑ROE
5.8%
↑Gross Margin
27.0%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.6%
FCF CAGR
—
FCF margin
-10.5%
FCF / Net income
-0.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $634.0M · net income $86.0M · FCF $-66.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $634.0M | $634.0M | $772.7M | $688.6M | $495.6M |
| Net Income | $86.0M | $86.0M | $141.7M | $87.6M | $32.3M |
| EBITDA | $110.3M | $110.3M | $184.7M | $123.8M | $51.6M |
| EPS | 10.93 | 10.93 | 18.00 | 11.12 | 4.10 |
| Gross Margin | 27.0% | 27.0% | 34.9% | 30.6% | 32.4% |
| Operating Margin | 5.9% | 5.9% | 14.0% | 9.1% | 5.9% |
| Net Margin | 13.6% | 13.6% | 18.3% | 12.7% | 6.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 1.90 | 1.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-66.5M | $-66.5M | $169.6M | $44.1M | $-33.9M |
| Returns | |||||
| ROE | 5.8% | 5.8% | 9.4% | 6.0% | 2.3% |
| Valuation | |||||
| P/E | 14.75 | 14.75 | 11.28 | 18.26 | 49.51 |
| EV/EBITDA | 11.10 | 11.10 | 8.36 | 12.41 | 30.53 |
| P/B | 0.85 | 0.85 | 1.06 | 1.10 | 1.14 |
| Growth & Yield | |||||
| Revenue Growth | -18.0% | -18.0% | 12.2% | 39.0% | — |
| EPS Growth | -39.3% | -39.3% | 61.9% | 171.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
9.2%
EPS terminal req.
$14.24
Spread vs growth
-48.5%
5Y implied EPS CAGR
9.5%
EPS terminal req.
$17.23
Spread vs growth
-48.8%
10Y implied EPS CAGR
9.8%
EPS terminal req.
$27.75
Spread vs growth
-49.0%
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
11.3x → 18.6x
EPS bridge
18.00 → 10.93
Residual
-25.4%
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.