Real Estate / Real Estate - DevelopmentThailand
$1.71
+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 39.0/100
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
21/100
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
$4.2B
P/E
12.2x
↑EV/EBITDA
16.6x
↑ROE
3.5%
↓Gross Margin
31.3%
↓Debt/Equity
1.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-17.6%
FCF CAGR
—
FCF margin
2.3%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.05B · net income $719.9M · FCF $187.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.05B | $8.05B | $10.64B | $13.87B | $14.40B |
| Net Income | $719.9M | $719.9M | $1.05B | $2.72B | $3.77B |
| EBITDA | $2.24B | $2.24B | $2.92B | $4.95B | $5.85B |
| EPS | 0.29 | 0.29 | 0.43 | 1.11 | 1.54 |
| Gross Margin | 31.3% | 31.3% | 37.8% | 46.3% | 43.2% |
| Operating Margin | 4.7% | 4.7% | 9.6% | 23.4% | 27.3% |
| Net Margin | 8.9% | 8.9% | 9.9% | 19.6% | 26.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.64 | 1.64 | 1.87 | 1.87 | 1.26 |
| Current Ratio | 1.85 | 1.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $187.6M | $187.6M | $2.44B | $-8.79B | $-4.29B |
| Returns | |||||
| ROE | 3.5% | 3.5% | 5.4% | 14.3% | 20.8% |
| Valuation | |||||
| P/E | 12.21 | 12.21 | 24.35 | 9.42 | 7.66 |
| EV/EBITDA | 16.64 | 16.64 | 20.64 | 12.08 | 8.30 |
| P/B | 0.21 | 0.21 | 1.32 | 1.34 | 1.60 |
| Growth & Yield | |||||
| Revenue Growth | -24.4% | -24.4% | -23.2% | -3.7% | — |
| EPS Growth | -31.6% | -31.6% | -61.3% | -28.0% | — |
| Dividend Yield | 1.5% | 1.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-19.7%
EPS terminal req.
$0.15
Spread vs growth
-11.8%
5Y implied EPS CAGR
-8.9%
EPS terminal req.
$0.18
Spread vs growth
-22.6%
10Y implied EPS CAGR
0.1%
EPS terminal req.
$0.30
Spread vs growth
-31.6%
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
-5.0%
Start / end P/E
7.2x → 9.9x
EPS bridge
0.43 → 0.29
Residual
-11.6%
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.