Real Estate / Real Estate ServicesHKSE
$0.51
-0.01 (-1.92%)
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
15/100
F
Piotroski
2/9
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
$384M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-11.8%
↓Gross Margin
22.9%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-28.7%
FCF CAGR
—
FCF margin
-59.9%
FCF / Net income
0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $18.5M · net income $-35.4M · FCF $-11.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $18.5M | $18.5M | $23.5M | $37.2M | $51.1M |
| Net Income | $-35.4M | $-35.4M | $-33.0M | $-7.9M | $54.0M |
| EBITDA | $-23.9M | $-23.9M | $-23.2M | $-3.4M | $57.8M |
| EPS | -0.05 | -0.05 | -0.04 | -0.01 | 0.07 |
| Gross Margin | 22.9% | 22.9% | 29.3% | 15.9% | 48.3% |
| Operating Margin | -65.8% | -65.8% | -67.3% | -43.7% | -1.7% |
| Net Margin | -190.8% | -190.8% | -140.7% | -21.4% | 105.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | 0.06 | 0.08 |
| Current Ratio | 1.52 | 1.52 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-11.1M | $-11.1M | $-19.1M | $-13.0M | $2.8M |
| Returns | |||||
| ROE | -11.8% | -11.8% | -9.8% | -2.1% | 14.1% |
| Valuation | |||||
| P/E | — | — | — | — | 8.67 |
| EV/EBITDA | — | — | — | — | 8.15 |
| P/B | 1.28 | 1.28 | 1.14 | 1.35 | 1.22 |
| Growth & Yield | |||||
| Revenue Growth | -21.0% | -21.0% | -36.9% | -27.2% | — |
| EPS Growth | -7.1% | -7.1% | -314.2% | -114.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-1.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → -0.05
Residual
-1.9%
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.