Industrials / Building Products & EquipmentThailand
$0.90
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $193.2M · quality 67.7/100
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
43/100
C
Piotroski
7/9
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
$753M
P/E
2.0x
↓EV/EBITDA
5.4x
↓ROE
4.8%
↓Gross Margin
27.8%
↑Debt/Equity
0.33
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.6%
FCF CAGR
+65.0%
FCF margin
7.9%
FCF / Net income
2.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.45B · net income $81.2M · FCF $193.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.45B | $2.45B | $2.57B | $2.73B | $2.66B |
| Net Income | $81.2M | $81.2M | $51.7M | $-15.6M | $119.1M |
| EBITDA | $202.7M | $202.7M | $227.4M | $195.5M | $488.3M |
| EPS | 0.10 | 0.10 | 0.06 | -0.02 | 0.14 |
| Gross Margin | 27.8% | 27.8% | 26.3% | 22.9% | 18.7% |
| Operating Margin | 4.6% | 4.6% | 3.7% | 1.5% | 12.2% |
| Net Margin | 3.3% | 3.3% | 2.0% | -0.6% | 4.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.33 | 0.33 | 0.34 | 0.39 | 0.48 |
| Current Ratio | 2.83 | 2.83 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $193.2M | $193.2M | $229.0M | $86.9M | $43.0M |
| Returns | |||||
| ROE | 4.8% | 4.8% | 3.5% | -1.1% | 9.4% |
| Valuation | |||||
| P/E | 2.00 | 2.00 | 10.48 | — | 10.79 |
| EV/EBITDA | 5.38 | 5.38 | 3.77 | 7.91 | 3.71 |
| P/B | 0.45 | 0.45 | 0.37 | 0.73 | 1.01 |
| Growth & Yield | |||||
| Revenue Growth | -4.5% | -4.5% | -5.8% | 2.6% | — |
| EPS Growth | 56.5% | 56.5% | 426.3% | -113.4% | — |
| Dividend Yield | 5.8% | 5.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-6.3%
EPS terminal req.
$0.08
Spread vs growth
62.7%
5Y implied EPS CAGR
-0.1%
EPS terminal req.
$0.10
Spread vs growth
56.5%
10Y implied EPS CAGR
4.8%
EPS terminal req.
$0.16
Spread vs growth
51.6%
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
+3.1%
Start / end P/E
11.4x → 7.1x
EPS bridge
0.06 → 0.10
Residual
-21.3%
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.