Consumer Defensive / Education & Training ServicesThailand
$0.03
+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 22%
FCF escenarios
weak_data · normalized FCF $-285.5M · quality 62.7/100
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
37/100
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
$344M
P/E
0.6x
↓EV/EBITDA
0.6x
↓ROE
109.8%
↑Gross Margin
38.3%
↑Debt/Equity
0.30
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.2%
FCF CAGR
—
FCF margin
0.8%
FCF / Net income
0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $404.0M · net income $524.2M · FCF $3.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $404.0M | $404.0M | $468.1M | $448.3M | $286.1M |
| Net Income | $524.2M | $524.2M | $-1.32B | $-15.9M | $-65.8M |
| EBITDA | $756.2M | $756.2M | $-1.75B | $37.3M | $-43.5M |
| EPS | — | — | -0.13 | -0.00 | -0.03 |
| Gross Margin | 38.3% | 38.3% | 43.6% | 40.4% | 13.3% |
| Operating Margin | 126.2% | 126.2% | -176.4% | -7.2% | -40.1% |
| Net Margin | 129.8% | 129.8% | -282.3% | -3.5% | -23.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.30 | 0.30 | -2.09 | 0.05 | 0.09 |
| Current Ratio | 0.90 | 0.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.3M | $3.3M | $-285.5M | $-699.0M | $-256.0M |
| Returns | |||||
| ROE | 109.8% | 109.8% | 2707.7% | -1.7% | -7.6% |
| Valuation | |||||
| P/E | 0.60 | 0.60 | — | — | — |
| EV/EBITDA | 0.64 | 0.64 | — | 50.59 | — |
| P/B | 0.72 | 0.72 | — | 1.95 | 0.36 |
| Growth & Yield | |||||
| Revenue Growth | -13.7% | -13.7% | 4.4% | 56.7% | — |
| EPS Growth | — | — | -6286.2% | 92.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.13 → n/d
Residual
-25.0%
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.