Communication Services / Telecom ServicesThailand
$1.37
+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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-17.4M · quality 39.3/100
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
17/100
F
Piotroski
4/9
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
$2.8B
P/E
N/A
•EV/EBITDA
13.9x
↑ROE
-3.6%
↓Gross Margin
7.1%
↓Debt/Equity
0.77
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.9%
FCF CAGR
—
FCF margin
-0.6%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.82B · net income $-176.2M · FCF $-17.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.82B | $2.82B | $2.48B | $2.71B | $3.39B |
| Net Income | $-176.2M | $-176.2M | $304.0M | $272.1M | $251.7M |
| EBITDA | $378.3M | $378.3M | $1.00B | $932.0M | $853.7M |
| EPS | -0.13 | -0.13 | 0.22 | 0.19 | 0.18 |
| Gross Margin | 7.1% | 7.1% | 20.3% | 24.5% | 17.4% |
| Operating Margin | -3.6% | -3.6% | 13.9% | 18.9% | 13.9% |
| Net Margin | -6.2% | -6.2% | 12.3% | 10.0% | 7.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.77 | 0.77 | 0.88 | 1.01 | 0.94 |
| Current Ratio | 1.40 | 1.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-17.4M | $-17.4M | $281.3M | $-281.2M | $1.04B |
| Returns | |||||
| ROE | -3.6% | -3.6% | 7.5% | 7.1% | 7.0% |
| Valuation | |||||
| P/E | — | — | 9.21 | 12.14 | 20.12 |
| EV/EBITDA | 13.93 | 13.93 | 6.35 | 7.54 | 9.60 |
| P/B | 0.40 | 0.40 | 0.69 | 0.84 | 1.39 |
| Growth & Yield | |||||
| Revenue Growth | 14.0% | 14.0% | -8.7% | -20.0% | — |
| EPS Growth | -159.1% | -159.1% | 15.8% | 5.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-18.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.22 → -0.13
Residual
-18.6%
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.