Industrials / Engineering & ConstructionThailand
$0.12
+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 11%
FCF escenarios
weak_data · normalized FCF $396.1M · quality 13.7/100
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
9/100
F
Piotroski
3/9
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
$69M
P/E
N/A
•EV/EBITDA
16.5x
↑ROE
-177.5%
↓Gross Margin
18.7%
↓Debt/Equity
20.84
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.9%
FCF CAGR
—
FCF margin
23.7%
FCF / Net income
-2.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.33B · net income $-394.3M · FCF $787.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.33B | $3.33B | $3.25B | $6.00B | $5.03B |
| Net Income | $-394.3M | $-394.3M | $-76.2M | $-241.9M | $-185.7M |
| EBITDA | $281.3M | $281.3M | $777.5M | $825.4M | $688.9M |
| EPS | -0.69 | -0.69 | -0.13 | -0.42 | -0.32 |
| Gross Margin | 18.7% | 18.7% | 25.6% | 13.0% | 9.7% |
| Operating Margin | 7.3% | 7.3% | 13.4% | 2.6% | 5.9% |
| Net Margin | -11.9% | -11.9% | -2.3% | -4.0% | -3.7% |
| Balance Sheet | |||||
| Debt/Equity | 20.84 | 20.84 | 6.66 | 6.04 | 5.98 |
| Current Ratio | 0.62 | 0.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $787.9M | $787.9M | $396.1M | $206.1M | $-232.4M |
| Returns | |||||
| ROE | -177.5% | -177.5% | -9.3% | -27.1% | -16.7% |
| Valuation | |||||
| EV/EBITDA | 16.52 | 16.52 | 7.00 | 6.98 | 10.46 |
| P/B | 0.31 | 0.31 | 0.46 | 0.74 | 0.69 |
| Growth & Yield | |||||
| Revenue Growth | 2.3% | 2.3% | -45.8% | 19.3% | — |
| EPS Growth | -430.8% | -430.8% | 69.0% | -31.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-61.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.13 → -0.69
Residual
-61.4%
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.