Real Estate / Real Estate ServicesShenzhen
$2.59
+0.04 (+1.53%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
17/100
F
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
$5.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-29.6%
↓Gross Margin
6.4%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-21.2%
FCF CAGR
—
FCF margin
-1.7%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.95B · net income $-649.9M · FCF $-32.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.95B | $1.95B | $2.44B | $3.37B | $3.98B |
| Net Income | $-649.9M | $-649.9M | $-197.8M | $-295.6M | $-345.3M |
| EBITDA | $-462.0M | $-462.0M | $-35.8M | $-148.4M | $-32.6M |
| EPS | -0.33 | -0.33 | -0.10 | -0.15 | -0.17 |
| Gross Margin | 6.4% | 6.4% | 10.7% | 8.9% | 9.5% |
| Operating Margin | -6.0% | -6.0% | 2.6% | 0.7% | 1.6% |
| Net Margin | -33.3% | -33.3% | -8.1% | -8.8% | -8.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.03 | 0.10 | 0.30 |
| Current Ratio | 1.80 | 1.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-32.8M | $-32.8M | $61.8M | $443.2M | $579.6M |
| Returns | |||||
| ROE | -29.6% | -29.6% | -7.0% | -9.7% | -10.3% |
| Valuation | |||||
| P/B | 2.32 | 2.32 | 1.69 | 1.53 | 1.96 |
| Growth & Yield | |||||
| Revenue Growth | -20.2% | -20.2% | -27.5% | -15.2% | — |
| EPS Growth | -230.0% | -230.0% | 33.3% | 11.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+13.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → -0.33
Residual
+13.2%
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.