Real Estate / Real Estate ServicesThailand
$32.25
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 27.0/100
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
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
$41.5B
P/E
10.2x
↓EV/EBITDA
19.0x
↑ROE
4.6%
↑Gross Margin
32.9%
↓Debt/Equity
0.40
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.4%
FCF CAGR
—
FCF margin
-26.1%
FCF / Net income
-0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.28B · net income $2.28B · FCF $-1.12B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.28B | $4.28B | $3.76B | $4.38B | $4.47B |
| Net Income | $2.28B | $2.28B | $3.37B | $3.09B | $3.36B |
| EBITDA | $3.19B | $3.19B | $4.18B | $3.73B | $4.12B |
| EPS | 1.77 | 1.77 | 3.93 | 2.40 | 2.61 |
| Gross Margin | 32.9% | 32.9% | 30.1% | 38.3% | 25.4% |
| Operating Margin | 7.2% | 7.2% | 10.7% | 25.1% | 12.5% |
| Net Margin | 53.3% | 53.3% | 89.6% | 70.7% | 75.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.40 | 0.40 | 0.38 | 0.37 | 0.35 |
| Current Ratio | 0.33 | 0.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.12B | $-1.12B | $-1.11B | $-605.1M | $338.1M |
| Returns | |||||
| ROE | 4.6% | 4.6% | 6.9% | 6.7% | 7.6% |
| Valuation | |||||
| P/E | 10.21 | 10.21 | 7.14 | 11.67 | 12.07 |
| EV/EBITDA | 19.02 | 19.02 | 12.90 | 14.05 | 13.51 |
| P/B | 0.84 | 0.84 | 0.74 | 0.78 | 0.91 |
| Growth & Yield | |||||
| Revenue Growth | 13.9% | 13.9% | -14.1% | -2.0% | — |
| EPS Growth | -54.9% | -54.9% | 63.4% | -8.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
17.3%
EPS terminal req.
$2.86
Spread vs growth
-72.2%
5Y implied EPS CAGR
14.3%
EPS terminal req.
$3.46
Spread vs growth
-69.2%
10Y implied EPS CAGR
12.1%
EPS terminal req.
$5.58
Spread vs growth
-67.0%
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
7.1x → 15.8x
EPS bridge
3.93 → 1.77
Residual
-66.7%
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.