Industrials / Specialty Business ServicesThailand
$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 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $61.2M · quality 53.0/100
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
44/100
C
Piotroski
6/9
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
$528M
P/E
12.9x
↓EV/EBITDA
4.9x
↓ROE
4.6%
↓Gross Margin
24.7%
↓Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.1%
FCF CAGR
—
FCF margin
10.2%
FCF / Net income
1.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $600.7M · net income $41.2M · FCF $61.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $600.7M | $600.7M | $561.7M | $523.8M | $517.6M |
| Net Income | $41.2M | $41.2M | $60.7M | $-16.5M | $-42.6M |
| EBITDA | $106.9M | $106.9M | $98.0M | $61.3M | $41.7M |
| EPS | 0.03 | 0.03 | 0.05 | -0.01 | -0.04 |
| Gross Margin | 24.7% | 24.7% | 22.6% | 14.3% | 10.0% |
| Operating Margin | 6.1% | 6.1% | 5.7% | -3.6% | -8.7% |
| Net Margin | 6.9% | 6.9% | 10.8% | -3.2% | -8.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.07 | 0.02 | 0.05 |
| Current Ratio | 8.30 | 8.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $61.2M | $61.2M | $74.5M | $8.4M | $-8.7M |
| Returns | |||||
| ROE | 4.6% | 4.6% | 7.1% | -2.1% | -5.3% |
| Valuation | |||||
| P/E | 12.94 | 12.94 | 7.25 | — | — |
| EV/EBITDA | 4.93 | 4.93 | 4.57 | 7.20 | 19.15 |
| P/B | 0.59 | 0.59 | 0.52 | 0.56 | 0.97 |
| Growth & Yield | |||||
| Revenue Growth | 6.9% | 6.9% | 7.2% | 1.2% | — |
| EPS Growth | -33.3% | -33.3% | 464.3% | 60.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
4.7%
EPS terminal req.
$0.04
Spread vs growth
-38.1%
5Y implied EPS CAGR
6.8%
EPS terminal req.
$0.05
Spread vs growth
-40.1%
10Y implied EPS CAGR
8.4%
EPS terminal req.
$0.08
Spread vs growth
-41.7%
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
7.3x → 10.9x
EPS bridge
0.05 → 0.03
Residual
-16.7%
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.