Technology / Software - ApplicationThailand
$4.60
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $385.7M · quality 83.0/100
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
49/100
C
Piotroski
6/9
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
$3.8B
P/E
16.4x
↓EV/EBITDA
6.1x
↓ROE
10.4%
↑Gross Margin
50.6%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.3%
FCF CAGR
+15.5%
FCF margin
20.9%
FCF / Net income
0.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.52B · net income $345.5M · FCF $317.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.52B | $1.52B | $1.42B | $1.30B | $1.05B |
| Net Income | $345.5M | $345.5M | $344.0M | $308.2M | $164.9M |
| EBITDA | $574.3M | $574.3M | $563.3M | $506.4M | $324.3M |
| EPS | 0.41 | 0.41 | 0.40 | 0.36 | 0.13 |
| Gross Margin | 50.6% | 50.6% | 51.4% | 52.9% | 49.1% |
| Operating Margin | 26.7% | 26.7% | 27.3% | 26.4% | 20.9% |
| Net Margin | 22.7% | 22.7% | 24.2% | 23.7% | 15.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.03 | 0.04 | 0.06 |
| Current Ratio | 2.44 | 2.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $317.5M | $317.5M | $431.2M | $385.7M | $206.1M |
| Returns | |||||
| ROE | 10.4% | 10.4% | 9.3% | 8.6% | 4.7% |
| Valuation | |||||
| P/E | 16.43 | 16.43 | 23.38 | 25.98 | 88.46 |
| EV/EBITDA | 6.10 | 6.10 | 13.42 | 15.12 | 44.63 |
| P/B | 1.17 | 1.17 | 2.20 | 2.27 | 4.28 |
| Growth & Yield | |||||
| Revenue Growth | 6.9% | 6.9% | 9.4% | 24.4% | — |
| EPS Growth | 2.5% | 2.5% | 11.1% | 176.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.1%
EPS terminal req.
$0.41
Spread vs growth
2.6%
5Y implied EPS CAGR
3.8%
EPS terminal req.
$0.49
Spread vs growth
-1.3%
10Y implied EPS CAGR
6.9%
EPS terminal req.
$0.80
Spread vs growth
-4.4%
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
+0.0%
Start / end P/E
23.4x → 22.8x
EPS bridge
0.40 → 0.41
Residual
-0.1%
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.