Real Estate / Real Estate - DevelopmentThailand
$0.51
+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
6/100
F
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
$726M
P/E
N/A
•EV/EBITDA
17.0x
↑ROE
-9.5%
↓Gross Margin
36.8%
↓Debt/Equity
1.88
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-20.2%
FCF CAGR
—
FCF margin
-7.1%
FCF / Net income
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.17B · net income $-465.1M · FCF $-83.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.17B | $1.17B | $1.45B | $2.26B | $2.31B |
| Net Income | $-465.1M | $-465.1M | $-844.0M | $-671.9M | $-35.8M |
| EBITDA | $567.0M | $567.0M | $237.7M | $514.2M | $345.8M |
| EPS | — | — | -0.75 | -0.62 | -0.03 |
| Gross Margin | 36.8% | 36.8% | 29.1% | 27.4% | 37.2% |
| Operating Margin | -16.8% | -16.8% | -19.9% | -14.8% | -6.7% |
| Net Margin | -39.7% | -39.7% | -58.3% | -29.7% | -1.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.88 | 1.88 | 2.66 | 1.87 | 1.92 |
| Current Ratio | 0.65 | 0.65 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-83.7M | $-83.7M | $-3.82B | $1.34B | $-271.2M |
| Returns | |||||
| ROE | -9.5% | -9.5% | -14.9% | -11.9% | -0.6% |
| Valuation | |||||
| EV/EBITDA | 17.04 | 17.04 | 76.15 | 26.10 | 43.56 |
| P/B | 0.15 | 0.15 | 0.55 | 0.55 | 0.49 |
| Growth & Yield | |||||
| Revenue Growth | -19.1% | -19.1% | -36.0% | -1.9% | — |
| EPS Growth | — | — | -21.0% | -1842.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.75 → n/d
Residual
+0.0%
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.