Industrials / Engineering & ConstructionThailand
$3.34
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $239.0M · quality 70.0/100
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
49/100
C
Piotroski
5/9
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
$2.5B
P/E
66.8x
↑EV/EBITDA
9.0x
↓ROE
18.8%
↑Gross Margin
22.9%
↓Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.1%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.49B · net income $210.8M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.49B | $1.49B | $813.6M | $1.48B | $1.15B |
| Net Income | $210.8M | $210.8M | $501238.00 | $106.3M | $119.8M |
| EBITDA | $263.6M | $263.6M | $193510.00 | $219.1M | $242.4M |
| EPS | 0.28 | 0.28 | 0.00 | 0.14 | 0.16 |
| Gross Margin | 22.9% | 22.9% | 7.8% | 14.0% | 18.5% |
| Operating Margin | 16.6% | 16.6% | -1.7% | 8.2% | 11.8% |
| Net Margin | 14.2% | 14.2% | 0.1% | 7.2% | 10.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.03 | 0.02 | 0.01 |
| Current Ratio | 3.43 | 3.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | — | — | — | $239.0M | $-32.0M |
| Returns | |||||
| ROE | 18.8% | 18.8% | 0.1% | 10.2% | 11.4% |
| Valuation | |||||
| P/E | 66.80 | 66.80 | 2728.57 | 23.27 | 28.13 |
| EV/EBITDA | 8.98 | 8.98 | 6825.60 | 10.79 | 13.14 |
| P/B | 2.23 | 2.23 | 1.52 | 2.37 | 3.21 |
| Growth & Yield | |||||
| Revenue Growth | 83.0% | 83.0% | -45.0% | 29.0% | — |
| EPS Growth | 40057.1% | 40057.1% | -99.5% | -11.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1.8%
EPS terminal req.
$0.30
Spread vs growth
40055.4%
5Y implied EPS CAGR
5.0%
EPS terminal req.
$0.36
Spread vs growth
40052.2%
10Y implied EPS CAGR
7.5%
EPS terminal req.
$0.58
Spread vs growth
40049.7%
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
2728.6x → 6.8x
EPS bridge
0.00 → 0.28
Residual
-39957.4%
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.