Industrials / Engineering & ConstructionThailand
$0.37
+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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $317.5M · quality 13.7/100
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
21/100
D
Piotroski
5/9
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
$2.0B
P/E
1.1x
↓EV/EBITDA
2.8x
↓ROE
54.7%
↑Gross Margin
-16.5%
↓Debt/Equity
12.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-19.0%
FCF CAGR
-60.8%
FCF margin
0.9%
FCF / Net income
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $35.88B · net income $1.78B · FCF $317.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $35.88B | $35.88B | $70.67B | $63.74B | $67.45B |
| Net Income | $1.78B | $1.78B | $-5.78B | $-1.07B | $-4.76B |
| EBITDA | $12.79B | $12.79B | $4.28B | $7.71B | $4.16B |
| EPS | 0.34 | 0.34 | -1.09 | -0.20 | -0.90 |
| Gross Margin | -16.5% | -16.5% | 4.0% | 6.3% | 4.0% |
| Operating Margin | -42.2% | -42.2% | -3.6% | 1.5% | -0.9% |
| Net Margin | 5.0% | 5.0% | -8.2% | -1.7% | -7.1% |
| Balance Sheet | |||||
| Debt/Equity | 12.05 | 12.05 | 60.54 | 6.96 | 5.51 |
| Current Ratio | 0.70 | 0.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $317.5M | $317.5M | $3.22B | $-1.94B | $5.26B |
| Returns | |||||
| ROE | 54.7% | 54.7% | -760.4% | -15.5% | -58.6% |
| Valuation | |||||
| P/E | 1.10 | 1.10 | — | — | — |
| EV/EBITDA | 2.82 | 2.82 | 10.44 | 6.64 | 12.33 |
| P/B | 0.60 | 0.60 | 3.48 | 1.12 | 1.24 |
| Growth & Yield | |||||
| Revenue Growth | -49.2% | -49.2% | 10.9% | -5.5% | — |
| EPS Growth | 130.9% | 130.9% | -438.6% | 77.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-54.0%
EPS terminal req.
$0.03
Spread vs growth
184.9%
5Y implied EPS CAGR
-34.8%
EPS terminal req.
$0.04
Spread vs growth
165.7%
10Y implied EPS CAGR
-15.3%
EPS terminal req.
$0.06
Spread vs growth
146.2%
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
-1.09 → 0.34
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.