Consumer Cyclical / Resorts & CasinosThailand
$0.49
+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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $488.2M · quality 19.7/100
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
20/100
D
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
$3.4B
P/E
N/A
•EV/EBITDA
28.3x
↑ROE
-9.5%
↓Gross Margin
39.0%
↑Debt/Equity
2.60
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.7%
FCF CAGR
—
FCF margin
9.1%
FCF / Net income
-0.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.99B · net income $-1.37B · FCF $1.27B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.99B | $13.99B | $15.10B | $14.67B | $12.53B |
| Net Income | $-1.37B | $-1.37B | $65.5M | $210.6M | $489.8M |
| EBITDA | $1.34B | $1.34B | $3.45B | $4.46B | $3.33B |
| EPS | — | — | 0.01 | 0.03 | 0.07 |
| Gross Margin | 39.0% | 39.0% | 36.9% | 34.5% | 35.7% |
| Operating Margin | 11.2% | 11.2% | 12.1% | 11.5% | 10.3% |
| Net Margin | -9.8% | -9.8% | 0.4% | 1.4% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 2.60 | 2.60 | 2.34 | 2.38 | 2.09 |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.27B | $1.27B | $488.2M | $-3.01B | $-417.3M |
| Returns | |||||
| ROE | -9.5% | -9.5% | 0.4% | 1.3% | 3.0% |
| Valuation | |||||
| P/E | — | — | 90.91 | 42.19 | 26.73 |
| EV/EBITDA | 28.34 | 28.34 | 12.13 | 10.20 | 13.30 |
| P/B | 0.23 | 0.23 | 0.36 | 0.53 | 0.79 |
| Growth & Yield | |||||
| Revenue Growth | -7.3% | -7.3% | 2.9% | 17.1% | — |
| EPS Growth | — | — | -67.7% | -56.3% | — |
| Dividend Yield | 3.1% | 3.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-23.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
-26.9%
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.