Technology / Information Technology ServicesThailand
$1.27
+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $18.0M · quality 72.0/100
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
42/100
C
Piotroski
n/d
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
4/100
SEC 0%
Sin guardar todavía.
Market Cap
$127M
P/E
10.6x
↓EV/EBITDA
5.0x
↓ROE
7.3%
↑Gross Margin
46.4%
↑Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2025–2025 · 0 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
14.9%
FCF / Net income
1.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $120.2M · net income $9.2M · FCF $18.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 |
|---|---|---|
| Income Statement | ||
| Revenue | $120.2M | $120.2M |
| Net Income | $9.2M | $9.2M |
| EBITDA | $14.8M | $14.8M |
| EPS | 0.12 | 0.12 |
| Gross Margin | 46.4% | 46.4% |
| Operating Margin | 10.5% | 10.5% |
| Net Margin | 7.7% | 7.7% |
| Balance Sheet | ||
| Debt/Equity | 0.08 | 0.08 |
| Current Ratio | 6.41 | 6.41 |
| Cash Flow | ||
| Free Cash Flow | $18.0M | $18.0M |
| Returns | ||
| ROE | 7.3% | 7.3% |
| Valuation | ||
| P/E | 10.58 | 10.58 |
| EV/EBITDA | 5.04 | 5.04 |
| P/B | 0.78 | 0.78 |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-2.1%
EPS terminal req.
$0.11
Spread vs growth
n/d
5Y implied EPS CAGR
2.6%
EPS terminal req.
$0.14
Spread vs growth
n/d
10Y implied EPS CAGR
6.2%
EPS terminal req.
$0.22
Spread vs growth
n/d
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
n/dx → n/dx
EPS bridge
n/d → 0.12
Residual
+0.0%
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.