Industrials / Infrastructure OperationsThailand
$3.20
+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 19%
FCF escenarios
weak_data · normalized FCF $-57.6M · quality 50.3/100
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
51/100
C
Piotroski
6/9
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
$1.3B
P/E
13.9x
↓EV/EBITDA
6.7x
↓ROE
10.3%
↑Gross Margin
28.8%
↑Debt/Equity
0.18
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.7%
FCF CAGR
—
FCF margin
-19.3%
FCF / Net income
-1.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $549.5M · net income $83.2M · FCF $-105.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $549.5M | $549.5M | $559.9M | $573.1M | $452.3M |
| Net Income | $83.2M | $83.2M | $164.9M | $62.6M | $54.8M |
| EBITDA | $196.8M | $196.8M | $291.3M | $185.3M | $158.2M |
| EPS | — | — | 0.41 | 0.21 | 0.14 |
| Gross Margin | 28.8% | 28.8% | 27.6% | 22.2% | 24.7% |
| Operating Margin | 15.9% | 15.9% | 17.7% | 14.2% | 16.5% |
| Net Margin | 15.1% | 15.1% | 29.5% | 10.9% | 12.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.18 | 0.18 | 0.36 | 0.19 | 0.74 |
| Current Ratio | 1.57 | 1.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-105.9M | $-105.9M | $-57.6M | $137.4M | $86.7M |
| Returns | |||||
| ROE | 10.3% | 10.3% | 22.2% | 10.5% | 34.5% |
| Valuation | |||||
| P/E | 13.91 | 13.91 | 15.49 | 34.29 | — |
| EV/EBITDA | 6.74 | 6.74 | 8.25 | 9.84 | — |
| P/B | 1.59 | 1.59 | 3.42 | 3.62 | — |
| Growth & Yield | |||||
| Revenue Growth | -1.9% | -1.9% | -2.3% | 26.7% | — |
| EPS Growth | — | — | 95.2% | 53.2% | — |
| Dividend Yield | 3.1% | 3.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-29.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.41 → n/d
Residual
-32.8%
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.