Industrials / Engineering & ConstructionThailand
$0.21
-0.08 (-27.59%)
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 12%
FCF escenarios
weak_data · normalized FCF $-58.3M · quality 31.3/100
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
3/100
F
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
$126M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-162.2%
↓Gross Margin
-8.0%
↓Debt/Equity
2.01
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-15.0%
FCF CAGR
—
FCF margin
-0.8%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $829.9M · net income $-153.1M · FCF $-7.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $829.9M | $829.9M | $1.50B | $839.9M | $1.35B |
| Net Income | $-153.1M | $-153.1M | $18.0M | $-201.1M | $-135.9M |
| EBITDA | $-93.8M | $-93.8M | $68.5M | $-177.0M | $-155.4M |
| EPS | -0.28 | -0.28 | 0.03 | -0.37 | -0.25 |
| Gross Margin | -8.0% | -8.0% | 6.4% | -13.9% | -6.7% |
| Operating Margin | -13.5% | -13.5% | 2.5% | -22.9% | -12.8% |
| Net Margin | -18.4% | -18.4% | 1.2% | -23.9% | -10.1% |
| Balance Sheet | |||||
| Debt/Equity | 2.01 | 2.01 | 1.11 | 0.74 | 0.30 |
| Current Ratio | 0.89 | 0.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.0M | $-7.0M | $-82.8M | $-58.3M | $-253.6M |
| Returns | |||||
| ROE | -162.2% | -162.2% | 8.4% | -103.8% | -36.1% |
| Valuation | |||||
| P/E | — | — | 35.00 | — | — |
| EV/EBITDA | — | — | 12.37 | — | — |
| P/B | 1.45 | 1.45 | 2.98 | 4.86 | 2.72 |
| Growth & Yield | |||||
| Revenue Growth | -44.5% | -44.5% | 78.1% | -37.7% | — |
| EPS Growth | -1092.9% | -1092.9% | 107.7% | -46.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-78.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → -0.28
Residual
-78.4%
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.