Real Estate / Real Estate ServicesThailand
$271.00
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 47.0/100
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
42/100
C
Piotroski
4/9
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
$1.6B
P/E
17.4x
↑EV/EBITDA
9.8x
↓ROE
11.5%
↑Gross Margin
50.3%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.7%
FCF CAGR
+9.7%
FCF margin
38.3%
FCF / Net income
1.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $379.9M · net income $97.6M · FCF $145.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $379.9M | $379.9M | $354.9M | $331.7M | $312.7M |
| Net Income | $97.6M | $97.6M | $93.9M | $97.6M | $90.8M |
| EBITDA | $162.3M | $162.3M | $156.3M | $160.4M | $152.2M |
| EPS | — | — | 15.66 | 16.26 | 15.14 |
| Gross Margin | 50.3% | 50.3% | 51.2% | 54.2% | 57.7% |
| Operating Margin | 31.0% | 31.0% | 30.9% | 33.2% | 35.2% |
| Net Margin | 25.7% | 25.7% | 26.5% | 29.4% | 29.0% |
| Balance Sheet | |||||
| Current Ratio | 5.64 | 5.64 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $145.3M | $145.3M | $117.1M | $98.7M | $110.1M |
| Returns | |||||
| ROE | 11.5% | 11.5% | 11.3% | 12.2% | 11.9% |
| Valuation | |||||
| P/E | 17.44 | 17.44 | — | — | — |
| EV/EBITDA | 9.84 | 9.84 | — | — | — |
| P/B | 1.91 | 1.91 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 7.0% | 7.0% | 7.0% | 6.1% | — |
| EPS Growth | — | — | -3.7% | 7.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+748.5%
Start / end P/E
n/dx → n/dx
EPS bridge
15.66 → n/d
Residual
+748.5%
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.