Communication Services / Telecom ServicesThailand
$2.08
+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 $68.9M · quality 42.7/100
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
35/100
D
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
$1.4B
P/E
10.4x
↓EV/EBITDA
5.4x
↓ROE
11.6%
↑Gross Margin
20.2%
↓Debt/Equity
0.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.4%
FCF CAGR
—
FCF margin
-32.3%
FCF / Net income
-3.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.11B · net income $102.0M · FCF $-358.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.11B | $1.11B | $1.42B | $1.86B | $1.44B |
| Net Income | $102.0M | $102.0M | $148.3M | $175.0M | $132.5M |
| EBITDA | $291.9M | $291.9M | $349.3M | $324.4M | $178.0M |
| EPS | 0.15 | 0.15 | 0.22 | 0.28 | 0.22 |
| Gross Margin | 20.2% | 20.2% | 19.6% | 17.0% | 17.6% |
| Operating Margin | 11.6% | 11.6% | 13.2% | 11.8% | 11.6% |
| Net Margin | 9.2% | 9.2% | 10.4% | 9.4% | 9.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.34 | 0.34 | 0.07 | 0.20 | 0.16 |
| Current Ratio | 0.92 | 0.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-358.3M | $-358.3M | $456.1M | $68.9M | $-3.3M |
| Returns | |||||
| ROE | 11.6% | 11.6% | 16.7% | 20.1% | 16.6% |
| Valuation | |||||
| P/E | 10.40 | 10.40 | — | — | — |
| EV/EBITDA | 5.42 | 5.42 | — | — | — |
| P/B | 1.59 | 1.59 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -22.0% | -22.0% | -23.4% | 28.8% | — |
| EPS Growth | -31.8% | -31.8% | -20.7% | 26.1% | — |
| Dividend Yield | 8.3% | 8.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
7.2%
EPS terminal req.
$0.18
Spread vs growth
-39.0%
5Y implied EPS CAGR
8.3%
EPS terminal req.
$0.22
Spread vs growth
-40.1%
10Y implied EPS CAGR
9.1%
EPS terminal req.
$0.36
Spread vs growth
-41.0%
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
+8.3%
Start / end P/E
8.2x → 12.0x
EPS bridge
0.22 → 0.15
Residual
-14.8%
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.