Consumer Cyclical / Packaging & ContainersThailand
$1.06
+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $20.9M · quality 72.3/100
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
38/100
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
$286M
P/E
8.4x
↓EV/EBITDA
9.4x
↑ROE
2.5%
↓Gross Margin
15.2%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.0%
FCF CAGR
-44.0%
FCF margin
0.7%
FCF / Net income
0.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $451.3M · net income $8.0M · FCF $3.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $451.3M | $451.3M | $487.5M | $517.1M | $560.4M |
| Net Income | $8.0M | $8.0M | $11.7M | $12.6M | $29.6M |
| EBITDA | $25.4M | $25.4M | $28.8M | $29.2M | $48.7M |
| EPS | — | — | 0.04 | 0.05 | 0.11 |
| Gross Margin | 15.2% | 15.2% | 14.0% | 14.2% | 16.6% |
| Operating Margin | 2.5% | 2.5% | 3.2% | 3.4% | 7.0% |
| Net Margin | 1.8% | 1.8% | 2.4% | 2.4% | 5.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
| Current Ratio | 3.77 | 3.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.1M | $3.1M | $20.9M | $30.0M | $17.5M |
| Returns | |||||
| ROE | 2.5% | 2.5% | 3.7% | 4.1% | 9.1% |
| Valuation | |||||
| P/E | 8.41 | 8.41 | — | — | — |
| EV/EBITDA | 9.36 | 9.36 | — | — | — |
| P/B | 0.91 | 0.91 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -7.4% | -7.4% | -5.7% | -7.7% | — |
| EPS Growth | — | — | -8.5% | -57.3% | — |
Revenue, Net Income & Free Cash Flow ($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
0.04 → 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.