Utilities / Utilities - Regulated GasThailand
$0.44
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $214.7M · quality 55.7/100
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
9/100
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
$534M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.4%
↓Gross Margin
8.9%
↓Debt/Equity
0.87
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.7%
FCF CAGR
-2.4%
FCF margin
16.1%
FCF / Net income
-0.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.33B · net income $-371.1M · FCF $214.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.33B | $1.33B | $1.53B | $1.88B | $1.40B |
| Net Income | $-371.1M | $-371.1M | $-217.4M | $167.8M | $342.7M |
| EBITDA | $-74.8M | $-74.8M | $12.5M | $402.4M | $568.3M |
| EPS | -0.31 | -0.31 | -0.18 | 0.14 | 0.29 |
| Gross Margin | 8.9% | 8.9% | 7.4% | 15.9% | 10.7% |
| Operating Margin | 1.5% | 1.5% | 3.6% | 11.8% | 4.8% |
| Net Margin | -27.9% | -27.9% | -14.2% | 8.9% | 24.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.87 | 0.87 | 0.86 | 0.84 | 0.75 |
| Current Ratio | 0.66 | 0.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $214.7M | $214.7M | $247.8M | $72.3M | $231.2M |
| Returns | |||||
| ROE | -15.4% | -15.4% | -7.6% | 5.4% | 11.4% |
| Valuation | |||||
| P/E | — | — | — | 10.93 | 6.92 |
| EV/EBITDA | — | — | 271.38 | 10.88 | 8.14 |
| P/B | 0.22 | 0.22 | 0.33 | 0.59 | 0.80 |
| Growth & Yield | |||||
| Revenue Growth | -13.3% | -13.3% | -18.4% | 34.2% | — |
| EPS Growth | -70.0% | -70.0% | -228.6% | -51.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.18 → -0.31
Residual
-25.8%
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.