Technology / Information Technology ServicesThailand
$0.26
+0.01 (+4.00%)
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 19%
FCF escenarios
weak_data · normalized FCF $-39.6M · quality 51.0/100
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
19/100
F
Piotroski
1/9
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
$162M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-48.1%
↓Gross Margin
6.3%
↓Debt/Equity
0.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-17.5%
FCF CAGR
—
FCF margin
-5.5%
FCF / Net income
0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $720.6M · net income $-204.5M · FCF $-39.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $720.6M | $720.6M | $924.9M | $1.10B | $1.28B |
| Net Income | $-204.5M | $-204.5M | $20.1M | $29.0M | $49.1M |
| EBITDA | $-169.4M | $-169.4M | $52.8M | $71.2M | $104.9M |
| EPS | -0.33 | -0.33 | 0.03 | 0.05 | 0.10 |
| Gross Margin | 6.3% | 6.3% | 17.3% | 14.6% | 14.9% |
| Operating Margin | -22.8% | -22.8% | 1.1% | 2.0% | 3.7% |
| Net Margin | -28.4% | -28.4% | 2.2% | 2.6% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.31 | 0.31 | 0.24 | 0.29 | 0.29 |
| Current Ratio | 1.55 | 1.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-39.6M | $-39.6M | $99.1M | $-123.5M | $107.5M |
| Returns | |||||
| ROE | -48.1% | -48.1% | 3.2% | 4.6% | 8.9% |
| Valuation | |||||
| P/E | — | — | 16.33 | 15.20 | 9.84 |
| EV/EBITDA | — | — | 6.17 | 8.10 | 5.30 |
| P/B | 0.38 | 0.38 | 0.49 | 0.75 | 0.89 |
| Growth & Yield | |||||
| Revenue Growth | -22.1% | -22.1% | -16.3% | -13.8% | — |
| EPS Growth | -1200.0% | -1200.0% | -40.0% | -50.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → -0.33
Residual
-35.0%
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.