Consumer Cyclical / Personal ServicesThailand
$26.50
+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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $18.8M · quality 48.3/100
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
56/100
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
$5.8B
P/E
14.6x
↓EV/EBITDA
7.5x
↓ROE
20.5%
↑Gross Margin
50.5%
↑Debt/Equity
0.38
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+29.5%
FCF CAGR
+25.8%
FCF margin
10.1%
FCF / Net income
0.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.56B · net income $363.7M · FCF $359.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.56B | $3.56B | $2.98B | $2.28B | $1.64B |
| Net Income | $363.7M | $363.7M | $322.2M | $288.6M | $205.5M |
| EBITDA | $820.5M | $820.5M | $697.1M | $559.9M | $398.9M |
| EPS | — | — | 1.46 | 1.31 | 1.21 |
| Gross Margin | 50.5% | 50.5% | 51.7% | 54.0% | 56.3% |
| Operating Margin | 13.4% | 13.4% | 13.4% | 15.1% | 15.6% |
| Net Margin | 10.2% | 10.2% | 10.8% | 12.6% | 12.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.38 | 0.38 | 0.38 | 0.27 | 0.19 |
| Current Ratio | 1.27 | 1.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $359.9M | $359.9M | $-20.8M | $18.8M | $181.0M |
| Returns | |||||
| ROE | 20.5% | 20.5% | 18.8% | 16.9% | 12.5% |
| Valuation | |||||
| P/E | 14.64 | 14.64 | 21.23 | 32.06 | 30.58 |
| EV/EBITDA | 7.55 | 7.55 | 10.40 | 17.13 | 15.34 |
| P/B | 3.29 | 3.29 | 3.98 | 5.43 | 3.82 |
| Growth & Yield | |||||
| Revenue Growth | 19.2% | 19.2% | 30.6% | 39.4% | — |
| EPS Growth | — | — | 11.5% | 8.3% | — |
| Dividend Yield | 5.7% | 5.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+24.0%
Start / end P/E
n/dx → n/dx
EPS bridge
1.46 → n/d
Residual
+18.3%
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.