Real Estate / Real Estate ServicesThailand
$3.50
+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 66.0/100
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
50/100
C
Piotroski
3/9
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
$1.1B
P/E
6.0x
↓EV/EBITDA
3.1x
↓ROE
11.6%
↑Gross Margin
23.6%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+26.2%
FCF CAGR
—
FCF margin
-12.0%
FCF / Net income
-1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.84B · net income $186.2M · FCF $-221.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.84B | $1.84B | $1.60B | $1.91B | $913.5M |
| Net Income | $186.2M | $186.2M | $255.8M | $365.2M | $240.1M |
| EBITDA | $305.0M | $305.0M | $386.7M | $497.7M | $313.5M |
| EPS | 0.58 | 0.58 | 0.80 | 1.14 | 1.45 |
| Gross Margin | 23.6% | 23.6% | 34.0% | 30.9% | 43.1% |
| Operating Margin | 14.2% | 14.2% | 22.3% | 23.7% | 33.7% |
| Net Margin | 10.1% | 10.1% | 15.9% | 19.1% | 26.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.04 | 0.04 | 0.00 |
| Current Ratio | 3.36 | 3.36 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-221.3M | $-221.3M | $267.5M | $121.7M | $119.3M |
| Returns | |||||
| ROE | 11.6% | 11.6% | 16.8% | 21.2% | 16.2% |
| Valuation | |||||
| P/E | 6.03 | 6.03 | — | — | — |
| EV/EBITDA | 3.12 | 3.12 | — | — | — |
| P/B | 0.70 | 0.70 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 14.5% | 14.5% | -16.1% | 109.4% | — |
| EPS Growth | -27.5% | -27.5% | -29.8% | -21.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-18.8%
EPS terminal req.
$0.31
Spread vs growth
-8.7%
5Y implied EPS CAGR
-8.3%
EPS terminal req.
$0.38
Spread vs growth
-19.2%
10Y implied EPS CAGR
0.4%
EPS terminal req.
$0.61
Spread vs growth
-27.9%
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
+0.0%
Start / end P/E
4.4x → 6.0x
EPS bridge
0.80 → 0.58
Residual
-10.4%
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.