Consumer Defensive / Farm ProductsThailand
$0.54
+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 $840.3M · quality 54.0/100
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
49/100
C
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
$2.1B
P/E
N/A
•EV/EBITDA
3.7x
↓ROE
-1.8%
↓Gross Margin
10.6%
↓Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.3%
FCF CAGR
+69.9%
FCF margin
21.2%
FCF / Net income
-10.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.19B · net income $-103.1M · FCF $1.10B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.19B | $5.19B | $6.47B | $5.84B | $7.20B |
| Net Income | $-103.1M | $-103.1M | $252.5M | $-96.6M | $329.2M |
| EBITDA | $424.6M | $424.6M | $682.2M | $318.4M | $732.8M |
| EPS | -0.03 | -0.03 | 0.07 | -0.03 | 0.08 |
| Gross Margin | 10.6% | 10.6% | 13.6% | 8.9% | 12.5% |
| Operating Margin | -0.4% | -0.4% | 4.4% | -1.3% | 5.0% |
| Net Margin | -2.0% | -2.0% | 3.9% | -1.7% | 4.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.14 | 0.21 | 0.14 |
| Current Ratio | 2.92 | 2.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.10B | $1.10B | $840.3M | $44.7M | $224.2M |
| Returns | |||||
| ROE | -1.8% | -1.8% | 4.3% | -1.7% | 5.5% |
| Valuation | |||||
| P/E | — | — | 10.42 | — | 16.79 |
| EV/EBITDA | 3.73 | 3.73 | 4.42 | 14.79 | 8.56 |
| P/B | 0.37 | 0.37 | 0.45 | 0.68 | 0.92 |
| Growth & Yield | |||||
| Revenue Growth | -19.7% | -19.7% | 10.7% | -18.9% | — |
| EPS Growth | -140.0% | -140.0% | 360.0% | -129.8% | — |
| Dividend Yield | 1.9% | 1.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+48.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.07 → -0.03
Residual
+46.7%
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.