Industrials / Engineering & ConstructionThailand
$0.38
+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 33% · confianza 18%
FCF escenarios
weak_data · normalized FCF $268.6M · quality 37.3/100
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
15/100
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
$304M
P/E
3.2x
↓EV/EBITDA
N/A
•ROE
-109.4%
↓Gross Margin
-24.2%
↓Debt/Equity
1.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-14.1%
FCF CAGR
+5.3%
FCF margin
12.0%
FCF / Net income
-0.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.43B · net income $-443.7M · FCF $291.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.43B | $2.43B | $4.20B | $3.92B | $3.82B |
| Net Income | $-443.7M | $-443.7M | $-223.2M | $15.2M | $127.8M |
| EBITDA | $-341.6M | $-341.6M | $-251.5M | $331.4M | $443.7M |
| EPS | — | — | -0.28 | 0.02 | 0.16 |
| Gross Margin | -24.2% | -24.2% | 11.3% | 11.6% | 11.2% |
| Operating Margin | -17.8% | -17.8% | -9.7% | 8.5% | 9.1% |
| Net Margin | -18.3% | -18.3% | -5.3% | 0.4% | 3.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.31 | 1.31 | 1.05 | 0.29 | 0.39 |
| Current Ratio | 1.03 | 1.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $291.7M | $291.7M | $-493.9M | $268.6M | $249.5M |
| Returns | |||||
| ROE | -109.4% | -109.4% | -27.8% | 1.5% | 12.3% |
| Valuation | |||||
| P/E | 3.17 | 3.17 | — | 88.57 | 21.22 |
| EV/EBITDA | — | — | — | 4.39 | 6.63 |
| P/B | 0.75 | 0.75 | 1.68 | 1.31 | 2.62 |
| Growth & Yield | |||||
| Revenue Growth | -42.3% | -42.3% | 7.2% | 2.5% | — |
| EPS Growth | — | — | -1568.4% | -88.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.28 → 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.