Real Estate / Real Estate - DevelopmentThailand
$0.29
+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 0.0/100
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
6/100
F
Piotroski
2/9
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
$6.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-50.7%
↓Gross Margin
-27.3%
↓Debt/Equity
0.75
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-20.0%
FCF CAGR
—
FCF margin
-61.6%
FCF / Net income
0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $882.2M · net income $-2.94B · FCF $-543.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $882.2M | $882.2M | $950.1M | $1.15B | $1.73B |
| Net Income | $-2.94B | $-2.94B | $-2.01B | $-788.3M | $-417.2M |
| EBITDA | $-2.61B | $-2.61B | $-1.61B | $-405.1M | $41.6M |
| EPS | — | — | -0.15 | -0.06 | -0.04 |
| Gross Margin | -27.3% | -27.3% | -4.7% | 11.0% | 36.0% |
| Operating Margin | -95.8% | -95.8% | -79.7% | -50.4% | 4.2% |
| Net Margin | -332.7% | -332.7% | -211.7% | -68.5% | -24.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.75 | 0.75 | 0.59 | 0.46 | 0.52 |
| Current Ratio | 0.41 | 0.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-543.5M | $-543.5M | $67.6M | $-264.4M | $-225.9M |
| Returns | |||||
| ROE | -50.7% | -50.7% | -28.7% | -8.8% | -4.6% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 426.03 |
| P/B | 1.09 | 1.09 | 0.34 | 0.84 | 1.44 |
| Growth & Yield | |||||
| Revenue Growth | -7.1% | -7.1% | -17.4% | -33.3% | — |
| EPS Growth | — | — | -144.4% | -57.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.15 → n/d
Residual
+0.0%
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.