Real Estate / Real Estate ServicesHKSE
$0.05
+0.00 (+0.00%)
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 5.0/100
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
44/100
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
$311M
P/E
N/A
•EV/EBITDA
6.1x
↓ROE
2.0%
↓Gross Margin
82.3%
↑Debt/Equity
0.89
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+57.8%
FCF CAGR
+122.4%
FCF margin
58.3%
FCF / Net income
8.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $156.6M · net income $10.2M · FCF $91.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $156.6M | $156.6M | $134.7M | $38.3M | $39.9M |
| Net Income | $10.2M | $10.2M | $2.6M | $2.5M | $-47.0M |
| EBITDA | $120.1M | $120.1M | $85.2M | $12.2M | $-40.3M |
| EPS | — | — | 0.00 | 0.00 | -0.02 |
| Gross Margin | 82.3% | 82.3% | 72.3% | 81.5% | 76.5% |
| Operating Margin | 12.4% | 12.4% | 11.8% | 21.7% | 10.2% |
| Net Margin | 6.5% | 6.5% | 1.9% | 6.6% | -117.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.89 | 0.89 | 1.01 | 1.21 | 1.22 |
| Current Ratio | 0.36 | 0.36 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $91.4M | $91.4M | $28.3M | $48.8M | $8.3M |
| Returns | |||||
| ROE | 2.0% | 2.0% | 0.5% | 1.9% | -35.8% |
| Valuation | |||||
| P/E | — | — | 136.00 | 107.78 | — |
| EV/EBITDA | 6.12 | 6.12 | 9.96 | 31.43 | — |
| P/B | 0.62 | 0.62 | 0.76 | 2.05 | 1.72 |
| Growth & Yield | |||||
| Revenue Growth | 16.3% | 16.3% | 251.9% | -4.0% | — |
| EPS Growth | — | — | -44.4% | 105.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-18.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
-18.3%
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.