Communication Services / Advertising AgenciesThailand
$4.18
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.4B · quality 85.0/100
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
49/100
C
Piotroski
6/9
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
$19.2B
P/E
22.0x
↑EV/EBITDA
4.5x
↓ROE
9.4%
↑Gross Margin
32.2%
↓Debt/Equity
0.30
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.1%
FCF CAGR
+22.2%
FCF margin
35.3%
FCF / Net income
3.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.53B · net income $1.11B · FCF $3.36B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.53B | $9.53B | $9.14B | $8.36B | $6.59B |
| Net Income | $1.11B | $1.11B | $1.05B | $911.2M | $685.9M |
| EBITDA | $4.51B | $4.51B | $4.17B | $3.84B | $3.52B |
| EPS | 0.25 | 0.25 | 0.24 | 0.21 | 0.16 |
| Gross Margin | 32.2% | 32.2% | 30.0% | 29.9% | 27.4% |
| Operating Margin | 19.8% | 19.8% | 17.7% | 17.6% | 16.3% |
| Net Margin | 11.6% | 11.6% | 11.5% | 10.9% | 10.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.30 | 0.30 | 0.44 | 0.55 | 0.60 |
| Current Ratio | 1.42 | 1.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.36B | $3.36B | $2.38B | $2.33B | $1.84B |
| Returns | |||||
| ROE | 9.4% | 9.4% | 10.8% | 10.5% | 8.7% |
| Valuation | |||||
| P/E | 22.00 | 22.00 | 34.22 | 38.69 | 46.67 |
| EV/EBITDA | 4.49 | 4.49 | 9.28 | 10.14 | 10.31 |
| P/B | 1.59 | 1.59 | 3.62 | 4.07 | 4.05 |
| Growth & Yield | |||||
| Revenue Growth | 4.3% | 4.3% | 9.2% | 26.9% | — |
| EPS Growth | 4.2% | 4.2% | 13.0% | 31.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
14.1%
EPS terminal req.
$0.37
Spread vs growth
-9.9%
5Y implied EPS CAGR
12.4%
EPS terminal req.
$0.45
Spread vs growth
-8.2%
10Y implied EPS CAGR
11.2%
EPS terminal req.
$0.72
Spread vs growth
-7.0%
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
+0.0%
Start / end P/E
34.2x → 32.9x
EPS bridge
0.24 → 0.25
Residual
-0.2%
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.