Unknown / UnknownThailand
$0.53
+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 $115.4M · quality 82.0/100
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
27/100
D
Piotroski
4/9
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
$0
P/E
12.6x
↑EV/EBITDA
N/A
•ROE
5.0%
↑Gross Margin
30.0%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.2%
FCF CAGR
-12.6%
FCF margin
12.3%
FCF / Net income
1.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $426.4M · net income $32.3M · FCF $52.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $426.4M | $426.4M | $579.2M | $709.2M | $570.2M |
| Net Income | $32.3M | $32.3M | $87.0M | $106.6M | $39.0M |
| EBITDA | $81.0M | $81.0M | $156.5M | $181.6M | $96.9M |
| EPS | 0.03 | 0.03 | 0.08 | 0.10 | 0.04 |
| Gross Margin | 30.0% | 30.0% | 36.8% | 35.9% | 18.5% |
| Operating Margin | 9.1% | 9.1% | 18.6% | 20.3% | 9.0% |
| Net Margin | 7.6% | 7.6% | 15.0% | 15.0% | 6.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.04 | 0.05 | 0.06 |
| Cash Flow | |||||
| Free Cash Flow | $52.2M | $52.2M | $115.4M | $146.6M | $78.2M |
| Returns | |||||
| ROE | 5.0% | 5.0% | 13.1% | 15.9% | 6.4% |
| Valuation | |||||
| P/E | 12.62 | 12.62 | 9.34 | 7.53 | 19.52 |
| EV/EBITDA | — | — | 3.85 | 3.84 | 7.44 |
| P/B | — | — | 1.23 | 1.19 | 1.26 |
| Growth & Yield | |||||
| Revenue Growth | -26.4% | -26.4% | -18.3% | 24.4% | — |
| EPS Growth | -62.9% | -62.9% | -18.4% | 173.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
14.9%
EPS terminal req.
$0.05
Spread vs growth
-77.8%
5Y implied EPS CAGR
12.9%
EPS terminal req.
$0.06
Spread vs growth
-75.8%
10Y implied EPS CAGR
11.4%
EPS terminal req.
$0.09
Spread vs growth
-74.3%
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
-4.8%
Start / end P/E
7.5x → 19.4x
EPS bridge
0.08 → 0.03
Residual
-98.4%
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.