Communication Services / Telecom ServicesThailand
$11.80
-0.48 (-3.97%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-1.2B · quality 51.3/100
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
29/100
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
$12.9B
P/E
24.9x
↑EV/EBITDA
14.9x
↑ROE
0.4%
↓Gross Margin
N/A
•Debt/Equity
0.36
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.6%
FCF CAGR
—
FCF margin
-58.2%
FCF / Net income
-35.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.47B · net income $40.1M · FCF $-1.44B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.47B | $2.47B | $2.41B | $2.63B | $2.94B |
| Net Income | $40.1M | $40.1M | $-22.8M | $353.6M | $42.2M |
| EBITDA | $890.2M | $890.2M | $806.9M | $1.27B | $940.9M |
| EPS | 0.04 | 0.04 | -0.02 | 0.32 | 0.04 |
| Gross Margin | — | — | — | — | 49.0% |
| Operating Margin | 5.3% | 5.3% | -0.9% | 9.5% | 17.0% |
| Net Margin | 1.6% | 1.6% | -0.9% | 13.5% | 1.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.36 | 0.36 | 0.20 | 0.15 | 0.20 |
| Current Ratio | 1.66 | 1.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.44B | $-1.44B | $-1.22B | $-464.6M | $1.94B |
| Returns | |||||
| ROE | 0.4% | 0.4% | -0.2% | 3.5% | 0.4% |
| Valuation | |||||
| P/E | 24.89 | 24.89 | — | 38.69 | 382.05 |
| EV/EBITDA | 14.85 | 14.85 | 17.43 | 9.48 | 16.11 |
| P/B | 1.27 | 1.27 | 1.45 | 1.33 | 1.59 |
| Growth & Yield | |||||
| Revenue Growth | 2.6% | 2.6% | -8.1% | -10.7% | — |
| EPS Growth | 300.0% | 300.0% | -106.3% | 700.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
196.9%
EPS terminal req.
$1.05
Spread vs growth
103.1%
5Y implied EPS CAGR
99.6%
EPS terminal req.
$1.27
Spread vs growth
200.4%
10Y implied EPS CAGR
48.2%
EPS terminal req.
$2.04
Spread vs growth
251.8%
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
+8.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → 0.04
Residual
+8.9%
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.