Real Estate / Real Estate - DevelopmentThailand
$0.13
+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 0.0/100
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
12/100
F
Piotroski
2/9
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
$494M
P/E
N/A
•EV/EBITDA
34.4x
↑ROE
-14.3%
↓Gross Margin
45.3%
↑Debt/Equity
1.81
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.0%
FCF CAGR
—
FCF margin
38.5%
FCF / Net income
-0.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $610.2M · net income $-386.7M · FCF $235.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $610.2M | $610.2M | $2.16B | $2.80B | $611.1M |
| Net Income | $-386.7M | $-386.7M | $173.6M | $581.4M | $-270.0M |
| EBITDA | $155.9M | $155.9M | $776.0M | $1.20B | $272.5M |
| EPS | — | — | 0.05 | 0.17 | -0.09 |
| Gross Margin | 45.3% | 45.3% | 49.2% | 51.1% | 41.3% |
| Operating Margin | -4.5% | -4.5% | 28.8% | 36.7% | 10.3% |
| Net Margin | -63.4% | -63.4% | 8.0% | 20.8% | -44.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.81 | 1.81 | 1.55 | 1.82 | 2.70 |
| Current Ratio | 1.59 | 1.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $235.0M | $235.0M | $745.7M | $1.66B | $-288.7M |
| Returns | |||||
| ROE | -14.3% | -14.3% | 5.6% | 19.8% | -12.2% |
| Valuation | |||||
| P/E | — | — | 4.60 | 1.35 | — |
| EV/EBITDA | 34.36 | 34.36 | 7.33 | 5.01 | 24.89 |
| P/B | 0.18 | 0.18 | 0.28 | 0.27 | 0.39 |
| Growth & Yield | |||||
| Revenue Growth | -71.8% | -71.8% | -22.7% | 357.5% | — |
| EPS Growth | — | — | -70.6% | 288.9% | — |
Revenue, Net Income & Free Cash Flow ($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
0.05 → n/d
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.