Communication Services / Telecom ServicesThailand
$0.93
+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 19%
FCF escenarios
weak_data · normalized FCF $-191.9M · quality 50.7/100
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
30/100
D
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
$365M
P/E
46.5x
↑EV/EBITDA
5.7x
↓ROE
0.7%
↓Gross Margin
23.0%
↓Debt/Equity
0.69
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-28.2%
FCF CAGR
—
FCF margin
-19.2%
FCF / Net income
-26.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $567.0M · net income $4.1M · FCF $-108.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $567.0M | $567.0M | $707.8M | $763.3M | $1.53B |
| Net Income | $4.1M | $4.1M | $29.2M | $15.8M | $65.2M |
| EBITDA | $69.2M | $69.2M | $76.8M | $80.1M | $137.0M |
| EPS | 0.01 | 0.01 | 0.08 | 0.05 | 0.11 |
| Gross Margin | 23.0% | 23.0% | 18.6% | 21.0% | 13.4% |
| Operating Margin | -2.1% | -2.1% | -5.2% | 5.8% | 5.3% |
| Net Margin | 0.7% | 0.7% | 4.1% | 2.1% | 4.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.69 | 0.69 | 0.80 | 1.35 | 1.21 |
| Current Ratio | 1.43 | 1.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-108.6M | $-108.6M | $-191.9M | $-477.4M | $-75.0M |
| Returns | |||||
| ROE | 0.7% | 0.7% | 5.0% | 2.8% | 13.8% |
| Valuation | |||||
| P/E | 46.50 | 46.50 | 28.46 | 89.90 | 54.50 |
| EV/EBITDA | 5.72 | 5.72 | 14.95 | 25.22 | 25.50 |
| P/B | 0.65 | 0.65 | 1.49 | 2.67 | 7.37 |
| Growth & Yield | |||||
| Revenue Growth | -19.9% | -19.9% | -7.3% | -50.2% | — |
| EPS Growth | -87.5% | -87.5% | 60.0% | -54.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
102.1%
EPS terminal req.
$0.08
Spread vs growth
-189.6%
5Y implied EPS CAGR
58.4%
EPS terminal req.
$0.10
Spread vs growth
-145.9%
10Y implied EPS CAGR
32.0%
EPS terminal req.
$0.16
Spread vs growth
-119.5%
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
-21.0%
Start / end P/E
15.2x → 96.0x
EPS bridge
0.08 → 0.01
Residual
-465.6%
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.