Industrials / Specialty Business ServicesThailand
$1.12
+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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $1.1M · quality 45.0/100
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
53/100
C
Piotroski
7/9
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
$202M
P/E
10.2x
↓EV/EBITDA
4.2x
↓ROE
12.1%
↑Gross Margin
64.3%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.7%
FCF CAGR
—
FCF margin
8.5%
FCF / Net income
0.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $190.6M · net income $21.5M · FCF $16.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $190.6M | $190.6M | $181.6M | $173.1M | $181.0M |
| Net Income | $21.5M | $21.5M | $15.6M | $12.5M | $20.2M |
| EBITDA | $30.4M | $30.4M | $24.0M | $19.1M | $27.1M |
| EPS | — | — | 0.10 | 0.07 | 0.11 |
| Gross Margin | 64.3% | 64.3% | 62.7% | 57.8% | 57.3% |
| Operating Margin | 13.3% | 13.3% | 10.0% | 8.9% | 13.9% |
| Net Margin | 11.3% | 11.3% | 8.6% | 7.2% | 11.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 |
| Current Ratio | 2.52 | 2.52 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $16.2M | $16.2M | $-3.0M | $1.1M | $-22.6M |
| Returns | |||||
| ROE | 12.1% | 12.1% | 8.7% | 14.9% | 22.9% |
| Valuation | |||||
| P/E | 10.18 | 10.18 | 10.59 | — | — |
| EV/EBITDA | 4.16 | 4.16 | 3.42 | — | — |
| P/B | 1.14 | 1.14 | 0.92 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 5.0% | 5.0% | 4.9% | -4.4% | — |
| EPS Growth | — | — | 46.5% | -38.0% | — |
| Dividend Yield | 10.0% | 10.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+7.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → n/d
Residual
-2.6%
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.