Industrials / Engineering & ConstructionThailand
$0.12
+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 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $462.8M · quality 25.3/100
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
16/100
F
Piotroski
7/9
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
$264M
P/E
12.0x
↓EV/EBITDA
11.6x
↑ROE
1.0%
↓Gross Margin
15.0%
↓Debt/Equity
3.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-14.6%
FCF CAGR
—
FCF margin
9.2%
FCF / Net income
30.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.01B · net income $15.3M · FCF $462.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.01B | $5.01B | $9.40B | $9.12B | $8.04B |
| Net Income | $15.3M | $15.3M | $-909.3M | $93.9M | $-91.3M |
| EBITDA | $500.4M | $500.4M | $-604.7M | $554.4M | $76.9M |
| EPS | 0.01 | 0.01 | -0.67 | 0.07 | -0.06 |
| Gross Margin | 15.0% | 15.0% | -4.5% | 7.2% | 3.4% |
| Operating Margin | 8.7% | 8.7% | -7.1% | 3.2% | -1.5% |
| Net Margin | 0.3% | 0.3% | -9.7% | 1.0% | -1.1% |
| Balance Sheet | |||||
| Debt/Equity | 3.51 | 3.51 | 4.12 | 2.66 | 2.09 |
| Current Ratio | 0.97 | 0.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $462.8M | $462.8M | $1.14B | $-1.55B | $-2.24B |
| Returns | |||||
| ROE | 1.0% | 1.0% | -62.6% | 4.0% | -4.1% |
| Valuation | |||||
| P/E | 12.00 | 12.00 | — | 7.43 | — |
| EV/EBITDA | 11.56 | 11.56 | — | 12.33 | 67.20 |
| P/B | 0.12 | 0.12 | 0.49 | 0.30 | 0.46 |
| Growth & Yield | |||||
| Revenue Growth | -46.7% | -46.7% | 3.0% | 13.5% | — |
| EPS Growth | 101.5% | 101.5% | -1057.1% | 216.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
2.1%
EPS terminal req.
$0.01
Spread vs growth
99.4%
5Y implied EPS CAGR
5.2%
EPS terminal req.
$0.01
Spread vs growth
96.3%
10Y implied EPS CAGR
7.6%
EPS terminal req.
$0.02
Spread vs growth
93.9%
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
-27.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.67 → 0.01
Residual
-27.9%
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.