Real Estate / Real Estate - DevelopmentThailand
$0.17
+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 0.0/100
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
19/100
F
Piotroski
4/9
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
$277M
P/E
N/A
•EV/EBITDA
19.9x
↑ROE
-4.7%
↓Gross Margin
41.6%
↓Debt/Equity
1.18
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.3%
FCF CAGR
-14.3%
FCF margin
45.9%
FCF / Net income
-2.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $782.6M · net income $-128.0M · FCF $359.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $782.6M | $782.6M | $1.08B | $676.5M | $866.1M |
| Net Income | $-128.0M | $-128.0M | $-67.9M | $-61.9M | $13.2M |
| EBITDA | $172.5M | $172.5M | $156.1M | $131.7M | $166.1M |
| EPS | -0.08 | -0.08 | -0.04 | -0.04 | 0.01 |
| Gross Margin | 41.6% | 41.6% | 39.1% | 39.2% | 35.1% |
| Operating Margin | 9.9% | 9.9% | 11.8% | -1.8% | 8.4% |
| Net Margin | -16.4% | -16.4% | -6.3% | -9.2% | 1.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.18 | 1.18 | 1.19 | 1.11 | 1.14 |
| Current Ratio | 2.32 | 2.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $359.3M | $359.3M | $199.3M | $340.0M | $570.9M |
| Returns | |||||
| ROE | -4.7% | -4.7% | -2.4% | -2.1% | 0.4% |
| Valuation | |||||
| P/E | — | — | — | — | 95.76 |
| EV/EBITDA | 19.95 | 19.95 | 25.35 | 32.44 | 27.90 |
| P/B | 0.10 | 0.10 | 0.23 | 0.37 | 0.42 |
| Growth & Yield | |||||
| Revenue Growth | -27.6% | -27.6% | 59.8% | -21.9% | — |
| EPS Growth | -88.1% | -88.1% | -10.5% | -575.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-57.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → -0.08
Residual
-57.1%
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.