Consumer Defensive / Household & Personal ProductsThailand
$81.00
+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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $75.9M · quality 55.7/100
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
45/100
C
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
$1.1B
P/E
8.9x
↓EV/EBITDA
6.2x
↓ROE
8.1%
↑Gross Margin
44.5%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.2%
FCF CAGR
+51.4%
FCF margin
13.8%
FCF / Net income
1.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $872.2M · net income $116.0M · FCF $120.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $872.2M | $872.2M | $825.3M | $806.9M | $748.8M |
| Net Income | $116.0M | $116.0M | $98.7M | $95.1M | $88.4M |
| EBITDA | $149.0M | $149.0M | $138.8M | $136.4M | $130.6M |
| EPS | — | — | 7.31 | 7.05 | 6.55 |
| Gross Margin | 44.5% | 44.5% | 45.1% | 45.3% | 45.4% |
| Operating Margin | 13.9% | 13.9% | 12.4% | 13.0% | 13.3% |
| Net Margin | 13.3% | 13.3% | 12.0% | 11.8% | 11.8% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.00 |
| Current Ratio | 11.18 | 11.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $120.4M | $120.4M | $75.9M | $51.4M | $34.7M |
| Returns | |||||
| ROE | 8.1% | 8.1% | 7.1% | 7.1% | 6.8% |
| Valuation | |||||
| P/E | 8.90 | 8.90 | 10.84 | 11.21 | 12.18 |
| EV/EBITDA | 6.18 | 6.18 | 6.58 | 7.25 | 6.55 |
| P/B | 0.76 | 0.76 | 0.77 | 0.79 | 0.82 |
| Growth & Yield | |||||
| Revenue Growth | 5.7% | 5.7% | 2.3% | 7.8% | — |
| EPS Growth | — | — | 3.7% | 7.6% | — |
| Dividend Yield | 6.0% | 6.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+9.9%
Start / end P/E
n/dx → n/dx
EPS bridge
7.31 → n/d
Residual
+3.9%
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.