Communication Services / Telecom ServicesThailand
$5.20
+1.13 (+27.43%)
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 20%
FCF escenarios
weak_data · normalized FCF $119.5M · quality 44.3/100
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
48/100
C
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
$2.3B
P/E
20.2x
↑EV/EBITDA
4.5x
↓ROE
3.9%
↓Gross Margin
32.7%
↓Debt/Equity
0.35
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.6%
FCF CAGR
—
FCF margin
-8.4%
FCF / Net income
-1.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.10B · net income $120.5M · FCF $-177.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.10B | $2.10B | $2.04B | $1.94B | $1.69B |
| Net Income | $120.5M | $120.5M | $205.6M | $264.6M | $162.1M |
| EBITDA | $704.1M | $704.1M | $750.4M | $804.6M | $674.8M |
| EPS | — | — | 0.47 | 0.61 | 0.37 |
| Gross Margin | 32.7% | 32.7% | 34.8% | 34.4% | 36.1% |
| Operating Margin | 9.1% | 9.1% | 14.2% | 14.8% | 14.7% |
| Net Margin | 5.7% | 5.7% | 10.1% | 13.6% | 9.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.35 | 0.35 | 0.25 | 0.30 | 0.41 |
| Current Ratio | 0.66 | 0.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-177.3M | $-177.3M | $119.5M | $355.1M | $27.6M |
| Returns | |||||
| ROE | 3.9% | 3.9% | 6.7% | 9.1% | 6.0% |
| Valuation | |||||
| P/E | 20.19 | 20.19 | 16.83 | 9.34 | 16.62 |
| EV/EBITDA | 4.50 | 4.50 | 5.23 | 3.65 | 5.28 |
| P/B | 0.73 | 0.73 | 1.12 | 0.85 | 0.99 |
| Growth & Yield | |||||
| Revenue Growth | 3.2% | 3.2% | 4.9% | 15.0% | — |
| EPS Growth | — | — | -23.0% | 64.9% | — |
| Dividend Yield | 2.4% | 2.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+1.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.47 → n/d
Residual
-0.9%
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.