Real Estate / Real Estate - DevelopmentThailand
$0.38
+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 8.0/100
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
28/100
D
Piotroski
3/9
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
$473M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.4%
↓Gross Margin
24.6%
↓Debt/Equity
0.40
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-25.1%
FCF CAGR
—
FCF margin
45.9%
FCF / Net income
-3.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.11B · net income $-128.0M · FCF $510.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.11B | $1.11B | $1.27B | $2.37B | $2.65B |
| Net Income | $-128.0M | $-128.0M | $-33.7M | $162.1M | $349.4M |
| EBITDA | $-82.1M | $-82.1M | $29.2M | $260.3M | $488.7M |
| EPS | — | — | -0.03 | 0.13 | 0.28 |
| Gross Margin | 24.6% | 24.6% | 31.9% | 32.7% | 36.1% |
| Operating Margin | -7.9% | -7.9% | 0.4% | 9.8% | 17.2% |
| Net Margin | -11.5% | -11.5% | -2.7% | 6.8% | 13.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.40 | 0.40 | 0.55 | 0.57 | 0.38 |
| Current Ratio | 2.10 | 2.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $510.8M | $510.8M | $312.2M | $-383.3M | $-220.5M |
| Returns | |||||
| ROE | -4.4% | -4.4% | -1.1% | 5.1% | 11.1% |
| Valuation | |||||
| P/E | — | — | — | 9.92 | 5.41 |
| EV/EBITDA | — | — | 84.03 | 12.76 | 6.11 |
| P/B | 0.16 | 0.16 | 0.29 | 0.51 | 0.60 |
| Growth & Yield | |||||
| Revenue Growth | -12.3% | -12.3% | -46.3% | -10.6% | — |
| EPS Growth | — | — | -120.8% | -53.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-27.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → n/d
Residual
-27.3%
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.