Industrials / Engineering & ConstructionThailand
$0.70
+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 19%
FCF escenarios
weak_data · normalized FCF $127.9M · quality 51.3/100
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
56/100
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
$420M
P/E
3.2x
↓EV/EBITDA
1.2x
↓ROE
30.0%
↑Gross Margin
10.9%
↓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
+16.0%
FCF CAGR
—
FCF margin
15.0%
FCF / Net income
2.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.58B · net income $149.5M · FCF $387.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.58B | $2.58B | $2.31B | $1.80B | $1.65B |
| Net Income | $149.5M | $149.5M | $51.1M | $-221.5M | $-122.3M |
| EBITDA | $245.4M | $245.4M | $132.7M | $-202.6M | $-95.7M |
| EPS | — | — | 0.09 | -0.37 | -0.20 |
| Gross Margin | 10.9% | 10.9% | 10.6% | -8.6% | -3.7% |
| Operating Margin | 7.9% | 7.9% | 7.6% | -13.8% | -8.6% |
| Net Margin | 5.8% | 5.8% | 2.2% | -12.3% | -7.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.34 | 0.34 | 0.89 | 1.36 | 0.58 |
| Current Ratio | 0.78 | 0.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $387.5M | $387.5M | $127.9M | $-139.4M | $-249.9M |
| Returns | |||||
| ROE | 30.0% | 30.0% | 14.7% | -74.4% | -23.7% |
| Valuation | |||||
| P/E | 3.18 | 3.18 | 7.39 | — | — |
| EV/EBITDA | 1.24 | 1.24 | 4.86 | — | — |
| P/B | 0.84 | 0.84 | 1.08 | 1.61 | 1.47 |
| Growth & Yield | |||||
| Revenue Growth | 11.6% | 11.6% | 28.3% | 8.8% | — |
| EPS Growth | — | — | 123.1% | -80.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+17.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.09 → n/d
Residual
+17.8%
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.