Consumer Cyclical / Furnishings, Fixtures & AppliancesThailand
$2.02
+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 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $254.1M · quality 60.0/100
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
41/100
C
Piotroski
4/9
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
$1.4B
P/E
67.3x
↑EV/EBITDA
4.3x
↓ROE
4.8%
↓Gross Margin
33.0%
↑Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.6%
FCF CAGR
—
FCF margin
11.7%
FCF / Net income
2.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.17B · net income $102.9M · FCF $254.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.17B | $2.17B | $2.48B | $2.53B | $2.42B |
| Net Income | $102.9M | $102.9M | $134.9M | $60.0M | $39.0M |
| EBITDA | $213.3M | $213.3M | $254.5M | $185.6M | $163.2M |
| EPS | — | — | 0.19 | 0.08 | 0.05 |
| Gross Margin | 33.0% | 33.0% | 33.2% | 31.6% | 29.2% |
| Operating Margin | 3.5% | 3.5% | 4.6% | 3.3% | 2.3% |
| Net Margin | 4.7% | 4.7% | 5.4% | 2.4% | 1.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.14 | 0.10 | 0.13 |
| Current Ratio | 2.54 | 2.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $254.1M | $254.1M | $247.3M | $284.1M | $-111.0M |
| Returns | |||||
| ROE | 4.8% | 4.8% | 6.3% | 2.6% | 1.7% |
| Valuation | |||||
| P/E | 67.33 | 67.33 | 18.95 | 45.00 | 72.00 |
| EV/EBITDA | 4.30 | 4.30 | 9.04 | 12.76 | 16.72 |
| P/B | 0.64 | 0.64 | 1.21 | 1.17 | 1.23 |
| Growth & Yield | |||||
| Revenue Growth | -12.6% | -12.6% | -1.7% | 4.5% | — |
| EPS Growth | — | — | 137.5% | 60.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.19 → 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.