Technology / Software - ApplicationThailand
$3.64
+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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $43.6M · quality 56.0/100
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
46/100
C
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
$364M
P/E
72.8x
↑EV/EBITDA
5.9x
↓ROE
3.9%
↓Gross Margin
24.5%
↓Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.4%
FCF CAGR
—
FCF margin
21.7%
FCF / Net income
4.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $375.9M · net income $19.8M · FCF $81.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $375.9M | $375.9M | $339.5M | $438.5M | $360.6M |
| Net Income | $19.8M | $19.8M | $22.0M | $74.2M | $37.2M |
| EBITDA | $39.6M | $39.6M | $41.6M | $107.5M | $56.3M |
| EPS | — | — | 0.22 | 0.84 | 0.37 |
| Gross Margin | 24.5% | 24.5% | 25.5% | 35.4% | 28.4% |
| Operating Margin | 5.5% | 5.5% | 5.4% | 20.6% | 12.5% |
| Net Margin | 5.3% | 5.3% | 6.5% | 16.9% | 10.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.07 | 0.07 | 0.80 |
| Current Ratio | 4.02 | 4.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $81.5M | $81.5M | $16.7M | $43.6M | $-3.2M |
| Returns | |||||
| ROE | 3.9% | 3.9% | 4.3% | 14.7% | 50.6% |
| Valuation | |||||
| P/E | 72.80 | 72.80 | — | — | — |
| EV/EBITDA | 5.94 | 5.94 | — | — | — |
| P/B | 0.72 | 0.72 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 10.7% | 10.7% | -22.6% | 21.6% | — |
| EPS Growth | — | — | -73.8% | 125.9% | — |
| Dividend Yield | 5.5% | 5.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-11.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.22 → n/d
Residual
-17.2%
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.