Real Estate / Real Estate ServicesThailand
$0.60
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 22.0/100
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
22/100
D
Piotroski
3/9
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
$876M
P/E
4.6x
↓EV/EBITDA
N/A
•ROE
-26.2%
↓Gross Margin
47.1%
↑Debt/Equity
0.87
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.6%
FCF CAGR
+0.5%
FCF margin
27.0%
FCF / Net income
-0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $686.9M · net income $-785.0M · FCF $185.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $686.9M | $686.9M | $631.2M | $552.3M | $522.2M |
| Net Income | $-785.0M | $-785.0M | $165.6M | $192.6M | $202.3M |
| EBITDA | $-507.0M | $-507.0M | $379.9M | $373.2M | $344.2M |
| EPS | -0.54 | -0.54 | 0.12 | 0.17 | 0.19 |
| Gross Margin | 47.1% | 47.1% | 49.9% | 61.2% | 62.6% |
| Operating Margin | 14.8% | 14.8% | 15.4% | 25.2% | 37.8% |
| Net Margin | -114.3% | -114.3% | 26.2% | 34.9% | 38.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.87 | 0.87 | 0.70 | 0.89 | 0.59 |
| Current Ratio | 0.08 | 0.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $185.3M | $185.3M | $222.7M | $135.1M | $182.4M |
| Returns | |||||
| ROE | -26.2% | -26.2% | 4.4% | 6.6% | 7.3% |
| Valuation | |||||
| P/E | 4.62 | 4.62 | 20.33 | 13.90 | 19.43 |
| EV/EBITDA | — | — | 15.41 | 14.11 | 15.95 |
| P/B | 0.29 | 0.29 | 0.89 | 0.92 | 1.43 |
| Growth & Yield | |||||
| Revenue Growth | 8.8% | 8.8% | 14.3% | 5.8% | — |
| EPS Growth | -565.3% | -565.3% | -31.6% | -10.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.12 → -0.54
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.