Real Estate / Real Estate - DevelopmentThailand
$1.58
+0.03 (+1.94%)
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 21.0/100
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
1/9
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
$796M
P/E
52.7x
↑EV/EBITDA
51.7x
↑ROE
0.8%
↓Gross Margin
30.0%
↓Debt/Equity
0.64
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-20.2%
FCF CAGR
—
FCF margin
-16.2%
FCF / Net income
-8.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $905.6M · net income $17.2M · FCF $-146.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $905.6M | $905.6M | $854.4M | $1.05B | $1.78B |
| Net Income | $17.2M | $17.2M | $67.6M | $166.1M | $384.0M |
| EBITDA | $41.6M | $41.6M | $98.6M | $213.5M | $485.0M |
| EPS | — | — | 0.13 | 0.33 | 0.78 |
| Gross Margin | 30.0% | 30.0% | 32.6% | 41.4% | 40.9% |
| Operating Margin | 3.8% | 3.8% | 10.7% | 19.4% | 27.0% |
| Net Margin | 1.9% | 1.9% | 7.9% | 15.8% | 21.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.64 | 0.64 | 0.50 | 0.24 | 0.00 |
| Current Ratio | 3.52 | 3.52 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-146.4M | $-146.4M | $-456.3M | $-818.3M | $89.9M |
| Returns | |||||
| ROE | 0.8% | 0.8% | 3.0% | 7.4% | 17.5% |
| Valuation | |||||
| P/E | 52.67 | 52.67 | 19.23 | 9.88 | 6.67 |
| EV/EBITDA | 51.73 | 51.73 | 23.99 | 10.11 | 4.71 |
| P/B | 0.36 | 0.36 | 0.56 | 0.73 | 1.17 |
| Growth & Yield | |||||
| Revenue Growth | 6.0% | 6.0% | -18.9% | -40.8% | — |
| EPS Growth | — | — | -60.6% | -57.7% | — |
| Dividend Yield | 3.8% | 3.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-26.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.13 → n/d
Residual
-30.7%
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.