Real Estate / Real Estate - DevelopmentHKSE
$0.20
+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
0/100
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
$1.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-92.9%
↓Gross Margin
50.3%
↑Debt/Equity
3.39
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.3%
FCF CAGR
—
FCF margin
106.1%
FCF / Net income
-0.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.87B · net income $-8.80B · FCF $1.98B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.87B | $1.87B | $3.71B | $6.12B | $2.34B |
| Net Income | $-8.80B | $-8.80B | $-5.17B | $-2.13B | $-730.1M |
| EBITDA | $-9.24B | $-9.24B | $-3.59B | $-39.7M | $2.54B |
| EPS | — | — | -1.01 | -0.42 | -0.14 |
| Gross Margin | 50.3% | 50.3% | 22.0% | 25.8% | 44.1% |
| Operating Margin | 20.0% | 20.0% | 5.5% | 14.2% | 16.3% |
| Net Margin | -471.3% | -471.3% | -139.2% | -34.8% | -31.2% |
| Balance Sheet | |||||
| Debt/Equity | 3.39 | 3.39 | 1.88 | 1.53 | 1.39 |
| Current Ratio | 0.97 | 0.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.98B | $1.98B | $3.63B | $-3.63B | $-3.54B |
| Returns | |||||
| ROE | -92.9% | -92.9% | -28.7% | -9.2% | -2.9% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 15.51 |
| P/B | 0.13 | 0.13 | 0.11 | 0.14 | 0.26 |
| Growth & Yield | |||||
| Revenue Growth | -49.8% | -49.8% | -39.3% | 161.3% | — |
| EPS Growth | — | — | -141.4% | -191.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.01 → n/d
Residual
-17.0%
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.