Real Estate / Real Estate - DevelopmentThailand
$0.05
+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 0.0/100
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
14/100
F
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
$501M
P/E
N/A
•EV/EBITDA
0.0x
↓ROE
-33.3%
↓Gross Margin
36.0%
↓Debt/Equity
2.97
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-22.9%
FCF CAGR
-17.4%
FCF margin
9.8%
FCF / Net income
-0.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.75B · net income $-2.81B · FCF $467.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.75B | $4.75B | $8.92B | $10.82B | $10.36B |
| Net Income | $-2.81B | $-2.81B | $-1.01B | $-196.4M | $24.7M |
| EBITDA | $1770.25B | $1770.25B | $1633.00B | $1.52B | $1.32B |
| EPS | -0.28 | -0.28 | -0.10 | -0.02 | -0.00 |
| Gross Margin | 36.0% | 36.0% | 35.1% | 37.5% | 29.8% |
| Operating Margin | -18.2% | -18.2% | -0.5% | 4.6% | -1.7% |
| Net Margin | -59.2% | -59.2% | -11.3% | -1.8% | 0.2% |
| Balance Sheet | |||||
| Debt/Equity | 2.97 | 2.97 | 2.30 | 2.54 | 2.36 |
| Current Ratio | 0.90 | 0.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $467.5M | $467.5M | $712.9M | $471.5M | $830.0M |
| Returns | |||||
| ROE | -33.3% | -33.3% | -9.0% | -1.6% | 0.2% |
| Valuation | |||||
| EV/EBITDA | 0.01 | 0.01 | 0.02 | 21.37 | 25.05 |
| P/B | 0.06 | 0.06 | 0.14 | 0.29 | 0.30 |
| Growth & Yield | |||||
| Revenue Growth | -46.7% | -46.7% | -17.6% | 4.5% | — |
| EPS Growth | -180.0% | -180.0% | -410.2% | -684.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-54.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → -0.28
Residual
-54.5%
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.