Energy / Oil & Gas MidstreamThailand
$0.28
+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 $94.9M · quality 41.0/100
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
14/100
F
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
$970M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-162.7%
↓Gross Margin
10.4%
↓Debt/Equity
0.68
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.9%
FCF CAGR
—
FCF margin
7.4%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.52B · net income $-3.36B · FCF $113.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.52B | $1.52B | $1.56B | $1.58B | $1.83B |
| Net Income | $-3.36B | $-3.36B | $-320.4M | $-178.3M | $-107.4M |
| EBITDA | $-3.19B | $-3.19B | $-129.4M | $87.8M | $35.5M |
| EPS | -0.97 | -0.97 | -0.11 | -0.08 | -0.05 |
| Gross Margin | 10.4% | 10.4% | 16.6% | 8.8% | 7.8% |
| Operating Margin | -4.9% | -4.9% | 1.0% | -1.3% | -1.7% |
| Net Margin | -220.5% | -220.5% | -20.5% | -11.3% | -5.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.68 | 0.68 | 0.25 | 0.28 | 0.25 |
| Current Ratio | 0.69 | 0.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $113.1M | $113.1M | $94.9M | $-2.0M | $-70.1M |
| Returns | |||||
| ROE | -162.7% | -162.7% | -5.9% | -3.3% | -2.0% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 47.95 | 148.52 |
| P/B | 0.47 | 0.47 | 0.47 | 0.51 | 0.76 |
| Growth & Yield | |||||
| Revenue Growth | -2.4% | -2.4% | -1.0% | -13.8% | — |
| EPS Growth | -818.1% | -818.1% | -40.6% | -65.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.11 → -0.97
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.