Consumer Defensive / Household & Personal ProductsThailand
$3.40
+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 $137.0M · quality 66.3/100
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
66/100
B
Piotroski
7/9
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
$2.0B
P/E
11.3x
↓EV/EBITDA
6.8x
↓ROE
16.4%
↑Gross Margin
52.9%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.0%
FCF CAGR
+33.3%
FCF margin
16.4%
FCF / Net income
1.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.21B · net income $165.5M · FCF $198.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.21B | $1.21B | $1.17B | $964.8M | $932.3M |
| Net Income | $165.5M | $165.5M | $159.7M | $131.4M | $123.7M |
| EBITDA | $235.6M | $235.6M | $223.2M | $216.1M | $200.0M |
| EPS | — | — | 0.27 | 0.22 | 0.21 |
| Gross Margin | 52.9% | 52.9% | 51.4% | 52.0% | 52.0% |
| Operating Margin | 17.9% | 17.9% | 16.6% | 19.9% | 18.0% |
| Net Margin | 13.7% | 13.7% | 13.7% | 13.6% | 13.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.12 | 0.07 |
| Current Ratio | 4.14 | 4.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $198.1M | $198.1M | $137.0M | $3.1M | $83.7M |
| Returns | |||||
| ROE | 16.4% | 16.4% | 15.7% | 12.9% | 12.8% |
| Valuation | |||||
| P/E | 11.33 | 11.33 | 14.96 | 22.73 | 42.62 |
| EV/EBITDA | 6.85 | 6.85 | 9.58 | 12.25 | 24.62 |
| P/B | 1.98 | 1.98 | 2.38 | 2.95 | 5.57 |
| Growth & Yield | |||||
| Revenue Growth | 3.2% | 3.2% | 21.2% | 3.5% | — |
| EPS Growth | — | — | 22.7% | 4.8% | — |
| Dividend Yield | 7.3% | 7.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+11.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.27 → n/d
Residual
+3.7%
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.