Consumer Cyclical / Internet RetailThailand
$0.05
+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 $47.7M · quality 47.0/100
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
35/100
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
$88M
P/E
5.0x
↓EV/EBITDA
2.3x
↓ROE
2.6%
↓Gross Margin
51.5%
↑Debt/Equity
0.34
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-24.5%
FCF CAGR
—
FCF margin
1.1%
FCF / Net income
0.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $912.1M · net income $17.8M · FCF $10.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $912.1M | $912.1M | $1.35B | $1.83B | $2.12B |
| Net Income | $17.8M | $17.8M | $22.1M | $-419.0M | $-348.6M |
| EBITDA | $129.8M | $129.8M | $163.6M | $-325.9M | $-291.4M |
| EPS | 0.01 | 0.01 | 0.01 | -0.24 | -0.23 |
| Gross Margin | 51.5% | 51.5% | 53.0% | 44.7% | 43.6% |
| Operating Margin | -24.9% | -24.9% | 1.2% | -23.0% | -23.6% |
| Net Margin | 1.9% | 1.9% | 1.6% | -23.0% | -16.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.34 | 0.34 | 0.65 | 0.54 | 0.53 |
| Current Ratio | 1.03 | 1.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.0M | $10.0M | $47.7M | $74.7M | $-277.6M |
| Returns | |||||
| ROE | 2.6% | 2.6% | 3.3% | -65.3% | -34.7% |
| Valuation | |||||
| P/E | 4.95 | 4.95 | 85.08 | — | — |
| EV/EBITDA | 2.26 | 2.26 | 13.95 | — | — |
| P/B | 0.13 | 0.13 | 2.84 | 2.88 | 1.61 |
| Growth & Yield | |||||
| Revenue Growth | -32.6% | -32.6% | -25.8% | -13.9% | — |
| EPS Growth | -19.8% | -19.8% | 105.2% | -5.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-24.0%
EPS terminal req.
$0.00
Spread vs growth
4.1%
5Y implied EPS CAGR
-11.9%
EPS terminal req.
$0.01
Spread vs growth
-8.0%
10Y implied EPS CAGR
-1.5%
EPS terminal req.
$0.01
Spread vs growth
-18.3%
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
85.1x → 106.1x
EPS bridge
0.01 → 0.01
Residual
-4.9%
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.