Technology / Information Technology ServicesThailand
$3.14
+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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $89.1M · quality 50.7/100
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
54/100
C
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
$1.3B
P/E
9.8x
↓EV/EBITDA
6.4x
↓ROE
19.5%
↑Gross Margin
27.8%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.2%
FCF CAGR
—
FCF margin
16.2%
FCF / Net income
1.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.57B · net income $138.8M · FCF $255.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.57B | $1.57B | $1.59B | $1.35B | $976.4M |
| Net Income | $138.8M | $138.8M | $135.5M | $116.4M | $75.8M |
| EBITDA | $191.1M | $191.1M | $194.0M | $169.2M | $108.4M |
| EPS | 0.33 | 0.33 | 0.34 | 0.31 | 0.22 |
| Gross Margin | 27.8% | 27.8% | 26.1% | 26.5% | 26.3% |
| Operating Margin | 10.5% | 10.5% | 10.5% | 10.7% | 9.0% |
| Net Margin | 8.8% | 8.8% | 8.5% | 8.6% | 7.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.09 | 0.10 | 0.23 |
| Current Ratio | 1.81 | 1.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $255.1M | $255.1M | $89.1M | $79.4M | $-165.3M |
| Returns | |||||
| ROE | 19.5% | 19.5% | 19.5% | 20.8% | 16.7% |
| Valuation | |||||
| P/E | 9.81 | 9.81 | 8.29 | 9.42 | 14.94 |
| EV/EBITDA | 6.37 | 6.37 | 5.51 | 6.45 | 10.70 |
| P/B | 1.86 | 1.86 | 1.63 | 1.95 | 2.43 |
| Growth & Yield | |||||
| Revenue Growth | -1.5% | -1.5% | 18.0% | 38.3% | — |
| EPS Growth | -2.9% | -2.9% | 9.7% | 40.9% | — |
| Dividend Yield | 12.2% | 12.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-5.5%
EPS terminal req.
$0.28
Spread vs growth
2.5%
5Y implied EPS CAGR
0.4%
EPS terminal req.
$0.34
Spread vs growth
-3.4%
10Y implied EPS CAGR
5.1%
EPS terminal req.
$0.54
Spread vs growth
-8.0%
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
-5.7%
Start / end P/E
11.7x → 9.9x
EPS bridge
0.34 → 0.33
Residual
+0.5%
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.