Consumer Cyclical / RestaurantsThailand
$0.64
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $318.2M · quality 48.7/100
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
14/100
F
Piotroski
2/9
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
$674M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-54.9%
↓Gross Margin
59.6%
↑Debt/Equity
1.79
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.7%
FCF CAGR
+30.3%
FCF margin
13.6%
FCF / Net income
-0.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.33B · net income $-672.2M · FCF $318.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.33B | $2.33B | $3.00B | $3.45B | $3.06B |
| Net Income | $-672.2M | $-672.2M | $-306.3M | $-12.1M | $24.1M |
| EBITDA | $-165.1M | $-165.1M | $269.9M | $593.5M | $502.5M |
| EPS | -0.64 | -0.64 | -0.29 | -0.01 | 0.02 |
| Gross Margin | 59.6% | 59.6% | 61.0% | 59.3% | 60.0% |
| Operating Margin | -27.5% | -27.5% | -5.4% | 2.7% | 2.9% |
| Net Margin | -28.8% | -28.8% | -10.2% | -0.4% | 0.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.79 | 1.79 | 1.23 | 1.09 | 1.12 |
| Current Ratio | 0.17 | 0.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $318.2M | $318.2M | $264.0M | $406.0M | $144.0M |
| Returns | |||||
| ROE | -54.9% | -54.9% | -16.3% | -0.6% | 1.1% |
| Valuation | |||||
| P/E | — | — | — | — | 114.78 |
| EV/EBITDA | — | — | 16.66 | 7.59 | 9.95 |
| P/B | 0.55 | 0.55 | 1.20 | 1.04 | 1.27 |
| Growth & Yield | |||||
| Revenue Growth | -22.2% | -22.2% | -13.0% | 12.6% | — |
| EPS Growth | -120.7% | -120.7% | -2800.0% | -143.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-67.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.29 → -0.64
Residual
-67.8%
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.