Communication Services / PublishingThailand
$3.08
+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 20%
FCF escenarios
weak_data · normalized FCF $-47.8M · quality 54.0/100
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
18/100
F
Piotroski
1/9
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
$571M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-7.9%
↓Gross Margin
13.4%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.1%
FCF CAGR
—
FCF margin
-30.2%
FCF / Net income
1.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $464.2M · net income $-109.8M · FCF $-140.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $464.2M | $464.2M | $590.4M | $702.0M | $683.5M |
| Net Income | $-109.8M | $-109.8M | $-33.4M | $30.6M | $69.5M |
| EBITDA | $-70.5M | $-70.5M | $-6.1M | $65.0M | $115.0M |
| EPS | -0.59 | -0.59 | -0.18 | 0.16 | 0.37 |
| Gross Margin | 13.4% | 13.4% | 21.9% | 32.1% | 38.1% |
| Operating Margin | -21.1% | -21.1% | -5.3% | 5.8% | 12.4% |
| Net Margin | -23.7% | -23.7% | -5.7% | 4.4% | 10.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Current Ratio | 11.19 | 11.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-140.2M | $-140.2M | $-47.8M | $-17.5M | $61.2M |
| Returns | |||||
| ROE | -7.9% | -7.9% | -2.3% | 2.0% | 4.4% |
| Valuation | |||||
| P/E | — | — | — | 50.63 | 22.84 |
| EV/EBITDA | — | — | — | 22.06 | 13.09 |
| P/B | 0.41 | 0.41 | 1.03 | 0.97 | 1.00 |
| Growth & Yield | |||||
| Revenue Growth | -21.4% | -21.4% | -15.9% | 2.7% | — |
| EPS Growth | -227.8% | -227.8% | -212.5% | -56.8% | — |
| Dividend Yield | 3.0% | 3.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-29.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.18 → -0.59
Residual
-32.4%
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.