Industrials / Engineering & ConstructionThailand
$2.84
+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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $300.6M · quality 78.0/100
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
70/100
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
$2.2B
P/E
0.0x
↓EV/EBITDA
5.9x
↓ROE
10.3%
↑Gross Margin
22.2%
↓Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+25.4%
FCF CAGR
+41.1%
FCF margin
22.5%
FCF / Net income
2.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.54B · net income $167.0M · FCF $346.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.54B | $1.54B | $1.27B | $1.79B | $781.2M |
| Net Income | $167.0M | $167.0M | $1.4M | $169.4M | $-129.5M |
| EBITDA | $384.9M | $384.9M | $137.2M | $363.6M | $23.0M |
| EPS | 0.21 | 0.21 | 0.00 | 0.21 | -0.16 |
| Gross Margin | 22.2% | 22.2% | 7.6% | 18.1% | -7.1% |
| Operating Margin | 13.2% | 13.2% | -0.6% | 12.0% | -20.9% |
| Net Margin | 10.8% | 10.8% | 0.1% | 9.5% | -16.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.11 | 0.19 | 0.24 |
| Current Ratio | 1.45 | 1.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $346.2M | $346.2M | $89.7M | $300.6M | $123.3M |
| Returns | |||||
| ROE | 10.3% | 10.3% | 0.1% | 10.6% | -9.1% |
| Valuation | |||||
| P/E | 0.01 | 0.01 | 985.00 | 13.43 | — |
| EV/EBITDA | 5.87 | 5.87 | 11.98 | 6.47 | 129.20 |
| P/B | 1.38 | 1.38 | 1.06 | 1.42 | 1.92 |
| Growth & Yield | |||||
| Revenue Growth | 21.0% | 21.0% | -28.7% | 128.6% | — |
| EPS Growth | 10450.0% | 10450.0% | -99.0% | 227.1% | — |
| Dividend Yield | 5.1% | 5.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
6.1%
EPS terminal req.
$0.25
Spread vs growth
10443.9%
5Y implied EPS CAGR
7.6%
EPS terminal req.
$0.30
Spread vs growth
10442.4%
10Y implied EPS CAGR
8.8%
EPS terminal req.
$0.49
Spread vs growth
10441.2%
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
+25.2%
Start / end P/E
990.0x → 11.3x
EPS bridge
0.00 → 0.21
Residual
-10331.0%
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.