Industrials / Pollution & Treatment ControlsThailand
$0.31
+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 17%
FCF escenarios
weak_data · normalized FCF $-110.7M · quality 39.7/100
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
43/100
C
Piotroski
2/9
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
$679M
P/E
11.1x
↓EV/EBITDA
5.3x
↓ROE
2.1%
↓Gross Margin
24.9%
↓Debt/Equity
0.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.5%
FCF CAGR
—
FCF margin
-15.2%
FCF / Net income
-5.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.15B · net income $29.9M · FCF $-174.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.15B | $1.15B | $1.05B | $901.7M | $768.3M |
| Net Income | $29.9M | $29.9M | $18.7M | $90.5M | $32.9M |
| EBITDA | $158.6M | $158.6M | $104.2M | $134.7M | $94.1M |
| EPS | 0.03 | 0.03 | 0.03 | 0.16 | 0.05 |
| Gross Margin | 24.9% | 24.9% | 21.2% | 22.7% | 25.7% |
| Operating Margin | 8.0% | 8.0% | 4.4% | 3.2% | 6.9% |
| Net Margin | 2.6% | 2.6% | 1.8% | 10.0% | 4.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 0.27 | 0.27 | 0.37 |
| Current Ratio | 2.36 | 2.36 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-174.9M | $-174.9M | $66.1M | $-110.7M | $-35.1M |
| Returns | |||||
| ROE | 2.1% | 2.1% | 3.3% | 15.5% | 6.6% |
| Valuation | |||||
| P/E | 11.07 | 11.07 | 11.21 | 5.94 | 23.21 |
| EV/EBITDA | 5.28 | 5.28 | 2.28 | 4.59 | 7.00 |
| P/B | 0.24 | 0.24 | 0.37 | 0.92 | 1.54 |
| Growth & Yield | |||||
| Revenue Growth | 10.3% | 10.3% | 16.0% | 17.4% | — |
| EPS Growth | -17.6% | -17.6% | -78.8% | 201.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.6%
EPS terminal req.
$0.03
Spread vs growth
-17.1%
5Y implied EPS CAGR
3.5%
EPS terminal req.
$0.03
Spread vs growth
-21.2%
10Y implied EPS CAGR
6.7%
EPS terminal req.
$0.05
Spread vs growth
-24.4%
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
-23.3%
Start / end P/E
11.9x → 11.1x
EPS bridge
0.03 → 0.03
Residual
+1.2%
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.