Consumer Cyclical / Auto PartsThailand
$0.96
+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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $16.5M · quality 44.0/100
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
21/100
D
Piotroski
4/9
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
$327M
P/E
N/A
•EV/EBITDA
78.9x
↑ROE
-39.0%
↓Gross Margin
12.3%
↓Debt/Equity
0.99
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.8%
FCF CAGR
—
FCF margin
-0.2%
FCF / Net income
0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.34B · net income $-153.2M · FCF $-2.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.34B | $1.34B | $1.35B | $1.59B | $1.41B |
| Net Income | $-153.2M | $-153.2M | $-135.9M | $30.0M | $-6.2M |
| EBITDA | $8.8M | $8.8M | $-60.9M | $116.6M | $74.3M |
| EPS | -0.45 | -0.45 | -0.40 | 0.09 | -0.02 |
| Gross Margin | 12.3% | 12.3% | 9.5% | 19.9% | 18.3% |
| Operating Margin | -4.5% | -4.5% | -8.5% | 6.0% | 1.9% |
| Net Margin | -11.4% | -11.4% | -10.0% | 1.9% | -0.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.99 | 0.99 | 0.66 | 0.68 | 0.78 |
| Current Ratio | 1.20 | 1.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.2M | $-2.2M | $16.5M | $64.7M | $-81.5M |
| Returns | |||||
| ROE | -39.0% | -39.0% | -24.1% | 5.6% | -1.2% |
| Valuation | |||||
| P/E | — | — | — | 13.56 | — |
| EV/EBITDA | 78.90 | 78.90 | — | 6.38 | 14.31 |
| P/B | 0.83 | 0.83 | 0.53 | 0.77 | 1.37 |
| Growth & Yield | |||||
| Revenue Growth | -1.2% | -1.2% | -14.6% | 12.3% | — |
| EPS Growth | -12.5% | -12.5% | -544.4% | 550.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.40 → -0.45
Residual
+3.0%
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.