Real Estate / Real Estate - DevelopmentThailand
$0.38
+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
19/100
F
Piotroski
2/9
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
$128M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-35.7%
↓Gross Margin
12.1%
↓Debt/Equity
0.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-31.4%
FCF CAGR
—
FCF margin
-139.4%
FCF / Net income
0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $32.9M · net income $-82.9M · FCF $-45.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $32.9M | $32.9M | $29.5M | $170.6M | $102.0M |
| Net Income | $-82.9M | $-82.9M | $-46.0M | $922700.99 | $-23.1M |
| EBITDA | $-70.0M | $-70.0M | $-39.2M | $14.4M | $-8.4M |
| EPS | -0.25 | -0.25 | -0.14 | — | -0.07 |
| Gross Margin | 12.1% | 12.1% | 49.5% | 30.1% | 25.3% |
| Operating Margin | -224.6% | -224.6% | -148.6% | 1.9% | -20.3% |
| Net Margin | -251.6% | -251.6% | -156.2% | 0.5% | -22.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.86 | 0.86 | 0.48 | 0.24 | 0.13 |
| Current Ratio | 1.80 | 1.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-45.9M | $-45.9M | $-129.3M | $-53.8M | $38.0M |
| Returns | |||||
| ROE | -35.7% | -35.7% | -14.6% | 0.3% | -6.4% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 20.51 | — |
| P/B | 0.55 | 0.55 | 1.18 | 0.79 | 1.20 |
| Growth & Yield | |||||
| Revenue Growth | 11.8% | 11.8% | -82.7% | 67.2% | — |
| EPS Growth | -78.6% | -78.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+72.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.14 → -0.25
Residual
+72.5%
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.