Technology / Information Technology ServicesThailand
$1.89
+0.09 (+5.00%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $20.7M · quality 55.3/100
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
29/100
D
Piotroski
1/9
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
$302M
P/E
N/A
•EV/EBITDA
14.0x
↑ROE
-5.4%
↓Gross Margin
19.8%
↓Debt/Equity
0.21
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+19.6%
FCF CAGR
—
FCF margin
-21.0%
FCF / Net income
4.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $703.2M · net income $-35.7M · FCF $-148.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $703.2M | $703.2M | $679.0M | $584.7M | $410.8M |
| Net Income | $-35.7M | $-35.7M | $33.9M | $76.0M | $65.9M |
| EBITDA | $8.5M | $8.5M | $99.6M | $130.2M | $103.3M |
| EPS | -0.22 | -0.22 | 0.21 | 0.65 | 0.41 |
| Gross Margin | 19.8% | 19.8% | 29.5% | 36.6% | 36.4% |
| Operating Margin | -6.6% | -6.6% | 6.1% | 16.9% | 21.0% |
| Net Margin | -5.1% | -5.1% | 5.0% | 13.0% | 16.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.20 | 0.23 | 0.84 |
| Cash Flow | |||||
| Free Cash Flow | $-148.0M | $-148.0M | $204.7M | $20.7M | $90.3M |
| Returns | |||||
| ROE | -5.4% | -5.4% | 4.8% | 10.9% | 93.6% |
| Valuation | |||||
| P/E | — | — | 22.76 | 15.85 | — |
| EV/EBITDA | 13.97 | 13.97 | 3.69 | 5.95 | — |
| P/B | 0.46 | 0.46 | 1.09 | 1.74 | — |
| Growth & Yield | |||||
| Revenue Growth | 3.6% | 3.6% | 16.1% | 42.3% | — |
| EPS Growth | -204.8% | -204.8% | -67.7% | 57.9% | — |
| Dividend Yield | 14.2% | 14.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-24.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.21 → -0.22
Residual
-38.6%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.