Industrials / Engineering & ConstructionThailand
$1.68
+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 18%
FCF escenarios
weak_data · normalized FCF $6.9M · quality 44.3/100
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
46/100
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
$1.3B
P/E
12.9x
↓EV/EBITDA
7.5x
↓ROE
5.6%
↓Gross Margin
11.2%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.4%
FCF CAGR
—
FCF margin
0.4%
FCF / Net income
0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.91B · net income $99.5M · FCF $6.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.91B | $1.91B | $1.56B | $1.94B | $1.89B |
| Net Income | $99.5M | $99.5M | $66.2M | $61.8M | $149.5M |
| EBITDA | $150.9M | $150.9M | $101.1M | $93.1M | $196.8M |
| EPS | — | — | 0.09 | 0.08 | 0.20 |
| Gross Margin | 11.2% | 11.2% | 10.0% | 7.8% | 14.2% |
| Operating Margin | 7.1% | 7.1% | 5.3% | 3.9% | 9.9% |
| Net Margin | 5.2% | 5.2% | 4.3% | 3.2% | 7.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.06 | 0.09 | 0.21 |
| Current Ratio | 1.89 | 1.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.9M | $6.9M | $-21.5M | $548.0M | $-718.3M |
| Returns | |||||
| ROE | 5.6% | 5.6% | 3.9% | 3.7% | 8.9% |
| Valuation | |||||
| P/E | 12.92 | 12.92 | 24.44 | 71.88 | 35.48 |
| EV/EBITDA | 7.51 | 7.51 | 14.85 | 44.82 | 27.92 |
| P/B | 0.72 | 0.72 | 0.99 | 2.63 | 3.23 |
| Growth & Yield | |||||
| Revenue Growth | 22.6% | 22.6% | -19.9% | 3.1% | — |
| EPS Growth | — | — | 12.5% | -60.0% | — |
| Dividend Yield | 3.2% | 3.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+18.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.09 → n/d
Residual
+15.2%
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.