Communication Services / Telecom ServicesThailand
$39.75
+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 $31.7M · quality 45.3/100
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
32/100
D
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
$27.8B
P/E
N/A
•EV/EBITDA
47.1x
↑ROE
0.8%
↓Gross Margin
17.2%
↓Debt/Equity
0.93
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.0%
FCF CAGR
—
FCF margin
1.3%
FCF / Net income
4.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.41B · net income $7.1M · FCF $31.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.41B | $2.41B | $2.48B | $2.36B | $2.26B |
| Net Income | $7.1M | $7.1M | $593.9M | $5.7M | $-105.7M |
| EBITDA | $601.8M | $601.8M | $1.14B | $507.9M | $284.3M |
| EPS | — | — | 0.84 | 0.01 | -0.15 |
| Gross Margin | 17.2% | 17.2% | 30.4% | 13.1% | 5.0% |
| Operating Margin | 5.2% | 5.2% | 21.1% | 3.8% | -1.3% |
| Net Margin | 0.3% | 0.3% | 24.0% | 0.2% | -4.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.93 | 0.93 | 1.30 | 2.07 | 1.81 |
| Current Ratio | 0.43 | 0.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $31.7M | $31.7M | $-552.7M | $175.2M | $-314.9M |
| Returns | |||||
| ROE | 0.8% | 0.8% | 53.4% | 1.1% | -18.7% |
| Valuation | |||||
| P/E | — | — | 70.67 | 3013.26 | — |
| EV/EBITDA | 47.12 | 47.12 | 37.22 | 35.38 | 111.03 |
| P/B | 31.92 | 31.92 | 37.68 | 32.14 | 54.45 |
| Growth & Yield | |||||
| Revenue Growth | -2.8% | -2.8% | 4.9% | 4.2% | — |
| EPS Growth | — | — | 8300.0% | 106.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+88.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.84 → n/d
Residual
+88.3%
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.