Consumer Cyclical / Furnishings, Fixtures & AppliancesThailand
$302.00
+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 19%
FCF escenarios
weak_data · normalized FCF $257.7M · quality 45.0/100
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
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$6.0B
P/E
9.7x
↓EV/EBITDA
6.2x
↓ROE
6.3%
↑Gross Margin
7.9%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2026 · 4 años de histórico normalizado
Revenue CAGR
-12.4%
FCF CAGR
—
FCF margin
5.5%
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.66B · net income $617.7M · FCF $257.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $4.66B | $4.66B | $6.08B | $7.08B | $8.40B | $7.90B |
| Net Income | $617.7M | $617.7M | $702.5M | $737.6M | $159.6M | $337.1M |
| EBITDA | $925.9M | $925.9M | $1.05B | $1.11B | $491.6M | $679.8M |
| EPS | — | — | 35.48 | 37.25 | 8.06 | 17.02 |
| Gross Margin | 7.9% | 7.9% | 8.2% | 11.6% | 8.4% | 8.5% |
| Operating Margin | -3.4% | -3.4% | -2.2% | 2.2% | -1.9% | -2.6% |
| Net Margin | 13.3% | 13.3% | 11.6% | 10.4% | 1.9% | 4.3% |
| Balance Sheet | ||||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 14.10 | 14.10 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $257.7M | $257.7M | $-6.2M | $684.7M | $-413.5M | $-560.7M |
| Returns | ||||||
| ROE | 6.3% | 6.3% | 7.3% | 7.9% | 2.0% | 4.2% |
| Valuation | ||||||
| P/E | 9.68 | 9.68 | 8.12 | 8.16 | 37.72 | 21.45 |
| EV/EBITDA | 6.23 | 6.23 | 5.22 | 5.22 | 11.00 | 9.57 |
| P/B | 0.61 | 0.61 | 0.59 | 0.64 | 0.76 | 0.90 |
| Growth & Yield | ||||||
| Revenue Growth | -23.4% | -23.4% | -14.1% | -15.7% | — | — |
| EPS Growth | — | — | -4.8% | 362.2% | — | — |
| Dividend Yield | 6.2% | 6.2% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+5.9%
Start / end P/E
n/dx → n/dx
EPS bridge
35.48 → n/d
Residual
-0.3%
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.