Financial Services / Credit ServicesThailand
$1.03
+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 0.0/100
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
21/100
D
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
$963M
P/E
N/A
•EV/EBITDA
15.7x
↑ROE
2.6%
↓Gross Margin
81.0%
↑Debt/Equity
0.70
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.9%
FCF CAGR
—
FCF margin
183.2%
FCF / Net income
22.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $579.2M · net income $46.2M · FCF $1.06B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $579.2M | $579.2M | $748.9M | $908.5M | $846.4M |
| Net Income | $46.2M | $46.2M | $-153.2M | $-52.5M | $79.1M |
| EBITDA | $108.3M | $108.3M | $80.5M | $148.9M | $274.1M |
| EPS | — | — | -0.15 | -0.06 | 0.07 |
| Gross Margin | 81.0% | 81.0% | 77.5% | 77.8% | 82.6% |
| Operating Margin | 15.2% | 15.2% | 7.5% | 13.2% | 29.3% |
| Net Margin | 8.0% | 8.0% | -20.4% | -5.8% | 9.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.70 | 0.70 | 1.29 | 1.65 | 1.61 |
| Current Ratio | 5.17 | 5.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.06B | $1.06B | $1.17B | $359.0M | $-1.02B |
| Returns | |||||
| ROE | 2.6% | 2.6% | -8.8% | -2.8% | 4.0% |
| Valuation | |||||
| P/E | — | — | — | — | 65.14 |
| EV/EBITDA | 15.72 | 15.72 | 77.75 | 45.93 | 29.32 |
| P/B | 0.54 | 0.54 | 2.61 | 2.22 | 2.62 |
| Growth & Yield | |||||
| Revenue Growth | -22.7% | -22.7% | -17.6% | 7.3% | — |
| EPS Growth | — | — | -167.9% | -180.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-80.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.15 → n/d
Residual
-80.9%
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.