Industrials / Rental & Leasing ServicesThailand
$4.80
+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 $1.0B · quality 73.7/100
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
49/100
C
Piotroski
8/9
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
$1.2B
P/E
7.3x
↓EV/EBITDA
2.9x
↓ROE
6.7%
↑Gross Margin
17.0%
↓Debt/Equity
0.97
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.3%
FCF CAGR
+17.3%
FCF margin
43.7%
FCF / Net income
6.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.45B · net income $169.0M · FCF $1.07B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.45B | $2.45B | $2.03B | $2.11B | $2.22B |
| Net Income | $169.0M | $169.0M | $96.1M | $192.7M | $183.2M |
| EBITDA | $1.21B | $1.21B | $1.14B | $1.20B | $1.20B |
| EPS | 0.68 | 0.68 | 0.38 | 0.77 | 0.73 |
| Gross Margin | 17.0% | 17.0% | 16.7% | 20.9% | 19.3% |
| Operating Margin | 9.6% | 9.6% | 7.9% | 12.4% | 11.5% |
| Net Margin | 6.9% | 6.9% | 4.7% | 9.1% | 8.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.97 | 0.97 | 1.28 | 1.32 | 1.21 |
| Current Ratio | 0.59 | 0.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.07B | $1.07B | $762.9M | $1.01B | $662.9M |
| Returns | |||||
| ROE | 6.7% | 6.7% | 4.0% | 8.1% | 7.9% |
| Valuation | |||||
| P/E | 7.27 | 7.27 | 21.84 | 10.78 | 11.92 |
| EV/EBITDA | 2.92 | 2.92 | 4.49 | 4.30 | 4.12 |
| P/B | 0.48 | 0.48 | 0.85 | 0.87 | 0.93 |
| Growth & Yield | |||||
| Revenue Growth | 20.7% | 20.7% | -3.8% | -5.1% | — |
| EPS Growth | 78.9% | 78.9% | -50.6% | 5.5% | — |
| Dividend Yield | 6.0% | 6.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-14.4%
EPS terminal req.
$0.43
Spread vs growth
93.4%
5Y implied EPS CAGR
-5.4%
EPS terminal req.
$0.52
Spread vs growth
84.3%
10Y implied EPS CAGR
2.0%
EPS terminal req.
$0.83
Spread vs growth
76.9%
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
+21.4%
Start / end P/E
10.6x → 6.9x
EPS bridge
0.38 → 0.68
Residual
-28.1%
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.