Industrials / Pollution & Treatment ControlsThailand
$1.73
-0.08 (-4.42%)
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 19%
FCF escenarios
weak_data · normalized FCF $104.9M · quality 51.7/100
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
40/100
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
$779M
P/E
N/A
•EV/EBITDA
10.2x
↑ROE
5.6%
↓Gross Margin
28.3%
↑Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.1%
FCF CAGR
—
FCF margin
19.9%
FCF / Net income
3.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $762.6M · net income $40.2M · FCF $151.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $762.6M | $762.6M | $805.0M | $778.7M | $696.8M |
| Net Income | $40.2M | $40.2M | $36.6M | $44.1M | $36.0M |
| EBITDA | $75.1M | $75.1M | $79.5M | $79.2M | $63.1M |
| EPS | — | — | 0.08 | 0.10 | 0.09 |
| Gross Margin | 28.3% | 28.3% | 27.6% | 27.6% | 28.1% |
| Operating Margin | 6.2% | 6.2% | 5.9% | 6.7% | 5.9% |
| Net Margin | 5.3% | 5.3% | 4.5% | 5.7% | 5.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.26 | 0.35 | 0.12 |
| Current Ratio | 4.81 | 4.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $151.5M | $151.5M | $104.9M | $-273.9M | $-46.9M |
| Returns | |||||
| ROE | 5.6% | 5.6% | 5.1% | 6.2% | 5.1% |
| Valuation | |||||
| P/E | — | — | 26.00 | 21.60 | 22.89 |
| EV/EBITDA | 10.22 | 10.22 | 13.08 | 14.42 | 10.82 |
| P/B | 1.08 | 1.08 | 1.30 | 1.36 | 1.17 |
| Growth & Yield | |||||
| Revenue Growth | -5.3% | -5.3% | 3.4% | 11.8% | — |
| EPS Growth | — | — | -20.0% | 11.1% | — |
| Dividend Yield | 4.6% | 4.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-1.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.08 → n/d
Residual
-6.0%
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.