Industrials / Airports & Air ServicesThailand
$10.90
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $514.1M · quality 80.3/100
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
65/100
B
Piotroski
7/9
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
$7.0B
P/E
12.8x
↓EV/EBITDA
8.1x
↓ROE
39.6%
↑Gross Margin
48.0%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+19.4%
FCF CAGR
+41.9%
FCF margin
31.7%
FCF / Net income
1.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.07B · net income $545.8M · FCF $656.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.07B | $2.07B | $1.76B | $1.64B | $1.22B |
| Net Income | $545.8M | $545.8M | $464.3M | $271.6M | $199.5M |
| EBITDA | $779.2M | $779.2M | $667.7M | $495.5M | $377.3M |
| EPS | 0.85 | 0.85 | 0.73 | 0.46 | 0.31 |
| Gross Margin | 48.0% | 48.0% | 51.4% | 46.8% | 42.7% |
| Operating Margin | 33.5% | 33.5% | 33.7% | 25.6% | 23.5% |
| Net Margin | 26.4% | 26.4% | 26.4% | 16.5% | 16.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 4.21 |
| Current Ratio | 4.08 | 4.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $656.8M | $656.8M | $514.1M | $301.8M | $229.8M |
| Returns | |||||
| ROE | 39.6% | 39.6% | 30.4% | 21.3% | 58.8% |
| Valuation | |||||
| P/E | 12.82 | 12.82 | 27.67 | 36.74 | — |
| EV/EBITDA | 8.07 | 8.07 | 18.21 | 19.21 | — |
| P/B | 5.06 | 5.06 | 8.47 | 7.87 | — |
| Growth & Yield | |||||
| Revenue Growth | 18.0% | 18.0% | 6.8% | 35.0% | — |
| EPS Growth | 16.4% | 16.4% | 58.7% | 47.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
4.4%
EPS terminal req.
$0.97
Spread vs growth
12.0%
5Y implied EPS CAGR
6.6%
EPS terminal req.
$1.17
Spread vs growth
9.8%
10Y implied EPS CAGR
8.3%
EPS terminal req.
$1.88
Spread vs growth
8.1%
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
-38.1%
Start / end P/E
24.1x → 12.8x
EPS bridge
0.73 → 0.85
Residual
-7.7%
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.