Real Estate / Real Estate - DevelopmentThailand
$0.10
+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
8/100
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
$580M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-43.9%
↓Gross Margin
7.8%
↓Debt/Equity
1.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.4%
FCF CAGR
—
FCF margin
-68.6%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $129.6M · net income $-913.1M · FCF $-88.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $129.6M | $129.6M | $146.7M | $52.4M | $104.6M |
| Net Income | $-913.1M | $-913.1M | $-1.21B | $-833.4M | $-312.0M |
| EBITDA | $-484.5M | $-484.5M | $-816.7M | $-470.6M | $-5.9M |
| EPS | -0.16 | -0.16 | -0.24 | -0.20 | -0.07 |
| Gross Margin | 7.8% | 7.8% | 41.2% | 40.2% | 42.9% |
| Operating Margin | -261.7% | -261.7% | -268.0% | -694.6% | -220.0% |
| Net Margin | -704.6% | -704.6% | -826.6% | -1591.4% | -298.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.56 | 1.56 | 1.17 | 1.06 | 0.82 |
| Current Ratio | 0.83 | 0.83 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-88.9M | $-88.9M | $-499.1M | $-540.9M | $-257.9M |
| Returns | |||||
| ROE | -43.9% | -43.9% | -41.2% | -24.0% | -7.3% |
| Valuation | |||||
| P/B | 0.28 | 0.28 | 0.50 | 0.71 | 0.72 |
| Growth & Yield | |||||
| Revenue Growth | -11.7% | -11.7% | 180.2% | -49.9% | — |
| EPS Growth | 34.1% | 34.1% | -20.0% | -171.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-31.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.24 → -0.16
Residual
-31.9%
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.