Industrials / Specialty Business ServicesThailand
$4.62
+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 $330.7M · quality 74.0/100
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
53/100
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
$2.2B
P/E
9.4x
↓EV/EBITDA
5.7x
↓ROE
20.4%
↑Gross Margin
15.7%
↓Debt/Equity
1.02
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.2%
FCF CAGR
+22.6%
FCF margin
15.9%
FCF / Net income
1.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.83B · net income $227.9M · FCF $450.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.83B | $2.83B | $2.56B | $2.35B | $2.24B |
| Net Income | $227.9M | $227.9M | $153.4M | $183.5M | $168.8M |
| EBITDA | $582.9M | $582.9M | $413.8M | $407.1M | $358.2M |
| EPS | 0.48 | 0.48 | 0.32 | 0.39 | 0.36 |
| Gross Margin | 15.7% | 15.7% | 16.1% | 17.5% | 17.1% |
| Operating Margin | 8.0% | 8.0% | 7.1% | 8.7% | 6.9% |
| Net Margin | 8.0% | 8.0% | 6.0% | 7.8% | 7.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.02 | 1.02 | 0.95 | 0.81 | 0.65 |
| Current Ratio | 1.10 | 1.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $450.7M | $450.7M | $288.8M | $330.7M | $244.4M |
| Returns | |||||
| ROE | 20.4% | 20.4% | 14.1% | 17.8% | 16.2% |
| Valuation | |||||
| P/E | 9.43 | 9.43 | 14.45 | 19.35 | 25.00 |
| EV/EBITDA | 5.66 | 5.66 | 7.72 | 10.45 | 13.14 |
| P/B | 1.96 | 1.96 | 2.03 | 3.49 | 4.07 |
| Growth & Yield | |||||
| Revenue Growth | 10.6% | 10.6% | 9.2% | 4.8% | — |
| EPS Growth | 50.0% | 50.0% | -17.9% | 9.5% | — |
| Dividend Yield | 8.4% | 8.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-5.1%
EPS terminal req.
$0.41
Spread vs growth
55.1%
5Y implied EPS CAGR
0.7%
EPS terminal req.
$0.50
Spread vs growth
49.3%
10Y implied EPS CAGR
5.2%
EPS terminal req.
$0.80
Spread vs growth
44.8%
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
+6.6%
Start / end P/E
14.5x → 9.5x
EPS bridge
0.32 → 0.48
Residual
-17.3%
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.