Basic Materials / Agricultural InputsThailand
$9.65
+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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $120.7M · quality 39.7/100
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
38/100
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
$977M
P/E
12.5x
↓EV/EBITDA
4.8x
↓ROE
9.5%
↑Gross Margin
13.3%
↓Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.6%
FCF CAGR
—
FCF margin
-8.1%
FCF / Net income
-1.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.69B · net income $151.1M · FCF $-298.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.69B | $3.69B | $3.85B | $3.78B | $4.25B |
| Net Income | $151.1M | $151.1M | $150.6M | $58.1M | $78.1M |
| EBITDA | $297.6M | $297.6M | $306.4M | $209.7M | $214.6M |
| EPS | — | — | 1.49 | 0.57 | 0.77 |
| Gross Margin | 13.3% | 13.3% | 13.8% | 10.6% | 12.0% |
| Operating Margin | 5.6% | 5.6% | 5.9% | 3.3% | 3.1% |
| Net Margin | 4.1% | 4.1% | 3.9% | 1.5% | 1.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.48 | 0.48 | 0.25 | 0.30 | 0.47 |
| Current Ratio | 2.39 | 2.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-298.0M | $-298.0M | $120.7M | $487.1M | $-370.3M |
| Returns | |||||
| ROE | 9.5% | 9.5% | 8.9% | 3.5% | 4.6% |
| Valuation | |||||
| P/E | 12.53 | 12.53 | 6.91 | 18.07 | 13.64 |
| EV/EBITDA | 4.78 | 4.78 | 3.56 | 5.41 | 7.33 |
| P/B | 0.62 | 0.62 | 0.62 | 0.63 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | -4.1% | -4.1% | 1.8% | -11.0% | — |
| EPS Growth | — | — | 161.4% | -26.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
1.49 → n/d
Residual
+0.0%
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.