Industrials / Engineering & ConstructionThailand
$1.70
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $126.9M · quality 62.0/100
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
36/100
D
Piotroski
5/9
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
$1.0B
P/E
21.3x
↑EV/EBITDA
11.5x
↑ROE
4.7%
↓Gross Margin
26.5%
↑Debt/Equity
0.50
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-5.9%
FCF CAGR
+53.5%
FCF margin
11.8%
FCF / Net income
3.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.36B · net income $40.4M · FCF $160.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.36B | $1.36B | $1.50B | $1.74B | $1.73B |
| Net Income | $40.4M | $40.4M | $55.5M | $145.6M | $144.4M |
| EBITDA | $117.2M | $117.2M | $152.4M | $292.3M | $288.9M |
| EPS | 0.07 | 0.07 | 0.09 | 0.24 | 0.24 |
| Gross Margin | 26.5% | 26.5% | 26.0% | 31.0% | 29.3% |
| Operating Margin | 4.8% | 4.8% | 6.0% | 13.0% | 12.8% |
| Net Margin | 3.0% | 3.0% | 3.7% | 8.4% | 8.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.50 | 0.50 | 0.54 | 0.43 | 0.46 |
| Current Ratio | 2.16 | 2.16 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $160.7M | $160.7M | $49.3M | $126.9M | $28.9M |
| Returns | |||||
| ROE | 4.7% | 4.7% | 6.5% | 16.5% | 19.1% |
| Valuation | |||||
| P/E | 21.25 | 21.25 | 46.44 | 20.67 | 15.83 |
| EV/EBITDA | 11.49 | 11.49 | 19.16 | 11.22 | 9.06 |
| P/B | 1.20 | 1.20 | 2.93 | 3.38 | 3.03 |
| Growth & Yield | |||||
| Revenue Growth | -9.6% | -9.6% | -13.6% | 0.2% | — |
| EPS Growth | -22.2% | -22.2% | -62.5% | 0.0% | — |
| Dividend Yield | 1.5% | 1.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
29.2%
EPS terminal req.
$0.15
Spread vs growth
-51.4%
5Y implied EPS CAGR
21.1%
EPS terminal req.
$0.18
Spread vs growth
-43.4%
10Y implied EPS CAGR
15.4%
EPS terminal req.
$0.29
Spread vs growth
-37.7%
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
-36.0%
Start / end P/E
30.2x → 24.3x
EPS bridge
0.09 → 0.07
Residual
+4.4%
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.