Real Estate / Real Estate ServicesThailand
$1.13
+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 15.0/100
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
4/9
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
$3.2B
P/E
7.5x
↓EV/EBITDA
4.7x
↓ROE
5.1%
↑Gross Margin
49.2%
↑Debt/Equity
0.52
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+45.0%
FCF CAGR
—
FCF margin
26.6%
FCF / Net income
1.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.68B · net income $429.8M · FCF $713.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.68B | $2.68B | $2.53B | $1.82B | $878.3M |
| Net Income | $429.8M | $429.8M | $409.0M | $177.6M | $-358.7M |
| EBITDA | $1.43B | $1.43B | $1.28B | $887.7M | $194.3M |
| EPS | 0.15 | 0.15 | 0.15 | 0.06 | -0.13 |
| Gross Margin | 49.2% | 49.2% | 50.3% | 43.5% | 20.1% |
| Operating Margin | 30.3% | 30.3% | 30.6% | 26.0% | -19.1% |
| Net Margin | 16.0% | 16.0% | 16.2% | 9.8% | -40.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.52 | 0.52 | 0.35 | 0.36 | 0.40 |
| Current Ratio | 1.49 | 1.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $713.2M | $713.2M | $542.1M | $264.8M | $-312.4M |
| Returns | |||||
| ROE | 5.1% | 5.1% | 5.1% | 2.3% | -4.8% |
| Valuation | |||||
| P/E | 7.53 | 7.53 | 15.07 | 51.40 | — |
| EV/EBITDA | 4.75 | 4.75 | 6.36 | 12.13 | 61.64 |
| P/B | 0.37 | 0.37 | 0.79 | 1.13 | 1.37 |
| Growth & Yield | |||||
| Revenue Growth | 6.0% | 6.0% | 39.1% | 106.8% | — |
| EPS Growth | 0.0% | 0.0% | 150.0% | 146.2% | — |
| Dividend Yield | 1.9% | 1.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-12.6%
EPS terminal req.
$0.10
Spread vs growth
12.6%
5Y implied EPS CAGR
-4.2%
EPS terminal req.
$0.12
Spread vs growth
4.2%
10Y implied EPS CAGR
2.7%
EPS terminal req.
$0.20
Spread vs growth
-2.7%
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
-30.8%
Start / end P/E
10.4x → 7.0x
EPS bridge
0.15 → 0.15
Residual
+0.0%
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.