Real Estate / Real Estate ServicesHKSE
$2.12
+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 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
20/100
D
Piotroski
5/9
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
$610M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3.2%
↓Gross Margin
62.4%
↑Debt/Equity
0.33
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.3%
FCF CAGR
+2.7%
FCF margin
29.7%
FCF / Net income
-0.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $471.3M · net income $-257.6M · FCF $139.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $471.3M | $471.3M | $481.6M | $487.1M | $439.9M |
| Net Income | $-257.6M | $-257.6M | $-333.4M | $-185.7M | $360.1M |
| EBITDA | $-94.5M | $-94.5M | $-162.4M | $-16.7M | $458.2M |
| EPS | — | — | -1.16 | -0.65 | 1.25 |
| Gross Margin | 62.4% | 62.4% | 62.0% | 62.3% | 66.3% |
| Operating Margin | 21.9% | 21.9% | 24.3% | 24.4% | 26.2% |
| Net Margin | -54.7% | -54.7% | -69.2% | -38.1% | 81.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.33 | 0.33 | 0.32 | 0.30 | 0.29 |
| Current Ratio | 0.13 | 0.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $139.9M | $139.9M | $157.6M | $159.0M | $129.1M |
| Returns | |||||
| ROE | -3.2% | -3.2% | -4.0% | -2.2% | 4.1% |
| Valuation | |||||
| P/E | — | — | — | — | 3.22 |
| EV/EBITDA | — | — | — | — | 7.86 |
| P/B | 0.08 | 0.08 | 0.06 | 0.09 | 0.13 |
| Growth & Yield | |||||
| Revenue Growth | -2.1% | -2.1% | -1.1% | 10.7% | — |
| EPS Growth | — | — | -78.5% | -152.0% | — |
| Dividend Yield | 3.8% | 3.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+27.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.16 → n/d
Residual
+24.0%
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.