Real Estate / Real Estate ServicesThailand
$0.86
+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 1.0/100
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
23/100
D
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
$552M
P/E
N/A
•EV/EBITDA
20.8x
↑ROE
-0.8%
↓Gross Margin
22.1%
↓Debt/Equity
0.77
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-14.6%
FCF CAGR
+96.8%
FCF margin
26.2%
FCF / Net income
-20.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.49B · net income $-19.5M · FCF $389.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.49B | $1.49B | $1.52B | $1.98B | $2.39B |
| Net Income | $-19.5M | $-19.5M | $-50.8M | $34.7M | $112.6M |
| EBITDA | $110.2M | $110.2M | $90.9M | $154.5M | $235.1M |
| EPS | — | — | -0.08 | 0.05 | 0.18 |
| Gross Margin | 22.1% | 22.1% | 24.3% | 26.2% | 24.7% |
| Operating Margin | 3.5% | 3.5% | 2.3% | 5.8% | 7.4% |
| Net Margin | -1.3% | -1.3% | -3.3% | 1.8% | 4.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.77 | 0.77 | 0.97 | 0.94 | 0.70 |
| Current Ratio | 3.38 | 3.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $389.9M | $389.9M | $14.8M | $-602.3M | $51.2M |
| Returns | |||||
| ROE | -0.8% | -0.8% | -2.2% | 1.4% | 4.6% |
| Valuation | |||||
| P/E | — | — | — | 25.60 | 7.89 |
| EV/EBITDA | 20.77 | 20.77 | 30.66 | 19.68 | 10.80 |
| P/B | 0.24 | 0.24 | 0.24 | 0.34 | 0.37 |
| Growth & Yield | |||||
| Revenue Growth | -2.0% | -2.0% | -23.3% | -17.1% | — |
| EPS Growth | — | — | -258.2% | -72.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.08 → n/d
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.