Communication Services / EntertainmentThailand
$0.73
+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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF $274.7M · quality 33.0/100
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
13/100
F
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
$2.5B
P/E
N/A
•EV/EBITDA
10.8x
↑ROE
-2795.4%
↓Gross Margin
22.2%
↓Debt/Equity
93.97
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.0%
FCF CAGR
+0.9%
FCF margin
18.8%
FCF / Net income
-0.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.46B · net income $-413.1M · FCF $274.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.46B | $1.46B | $1.81B | $1.88B | $2.08B |
| Net Income | $-413.1M | $-413.1M | $-796.7M | $-255.1M | $69.3M |
| EBITDA | $357.8M | $357.8M | $545.3M | $966.1M | $1.29B |
| EPS | -0.12 | -0.12 | -0.23 | -0.07 | 0.02 |
| Gross Margin | 22.2% | 22.2% | 29.7% | 29.2% | 28.2% |
| Operating Margin | -10.3% | -10.3% | 1.1% | 3.3% | 8.4% |
| Net Margin | -28.2% | -28.2% | -44.0% | -13.5% | 3.3% |
| Balance Sheet | |||||
| Debt/Equity | 93.97 | 93.97 | 2.99 | 1.39 | 1.15 |
| Current Ratio | 0.10 | 0.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $274.7M | $274.7M | $116.7M | $507.5M | $267.7M |
| Returns | |||||
| ROE | -2795.4% | -2795.4% | -186.2% | -20.8% | 4.7% |
| Valuation | |||||
| P/E | — | — | — | — | 78.46 |
| EV/EBITDA | 10.76 | 10.76 | 15.56 | 5.35 | 5.47 |
| P/B | 171.45 | 171.45 | 17.00 | 3.22 | 3.67 |
| Growth & Yield | |||||
| Revenue Growth | -19.1% | -19.1% | -3.9% | -9.5% | — |
| EPS Growth | 47.8% | 47.8% | -228.6% | -450.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-24.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.23 → -0.12
Residual
-24.6%
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.