Real Estate / Real Estate - DevelopmentThailand
$1.55
+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 8.0/100
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
30/100
D
Piotroski
5/9
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
$2.1B
P/E
4.4x
↓EV/EBITDA
31.8x
↑ROE
0.2%
↓Gross Margin
19.7%
↓Debt/Equity
0.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-13.2%
FCF CAGR
+53.9%
FCF margin
16.4%
FCF / Net income
38.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.72B · net income $28.6M · FCF $1.10B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.72B | $6.72B | $7.99B | $7.41B | $10.28B |
| Net Income | $28.6M | $28.6M | $110.5M | $352.7M | $612.1M |
| EBITDA | $359.3M | $359.3M | $427.2M | $659.5M | $1.12B |
| EPS | 0.02 | 0.02 | 0.08 | 0.24 | 0.42 |
| Gross Margin | 19.7% | 19.7% | 18.8% | 22.0% | 21.9% |
| Operating Margin | 4.3% | 4.3% | 4.2% | 6.9% | 9.6% |
| Net Margin | 0.4% | 0.4% | 1.4% | 4.8% | 6.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.86 | 0.86 | 0.88 | 1.08 | 0.89 |
| Current Ratio | 2.42 | 2.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.10B | $1.10B | $2.46B | $-1.66B | $301.6M |
| Returns | |||||
| ROE | 0.2% | 0.2% | 0.9% | 3.0% | 5.2% |
| Valuation | |||||
| P/E | 4.43 | 4.43 | 51.88 | 17.29 | 10.87 |
| EV/EBITDA | 31.80 | 31.80 | 37.66 | 27.80 | 14.94 |
| P/B | 0.19 | 0.19 | 0.51 | 0.51 | 0.56 |
| Growth & Yield | |||||
| Revenue Growth | -16.0% | -16.0% | 7.9% | -27.9% | — |
| EPS Growth | -75.0% | -75.0% | -66.7% | -42.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
90.2%
EPS terminal req.
$0.14
Spread vs growth
-165.2%
5Y implied EPS CAGR
52.8%
EPS terminal req.
$0.17
Spread vs growth
-127.8%
10Y implied EPS CAGR
29.6%
EPS terminal req.
$0.27
Spread vs growth
-104.6%
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
+0.0%
Start / end P/E
51.9x → 207.5x
EPS bridge
0.08 → 0.02
Residual
-225.0%
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.