Real Estate / Real Estate ServicesHKSE
$5.28
+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
24/100
D
Piotroski
4/9
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
$1.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-7.8%
↓Gross Margin
68.4%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.3%
FCF CAGR
-8.9%
FCF margin
47.0%
FCF / Net income
-0.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $299.0M · net income $-560.6M · FCF $140.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $299.0M | $299.0M | $292.1M | $299.3M | $301.3M |
| Net Income | $-560.6M | $-560.6M | $376.8M | $-1.58B | $-1.12B |
| EBITDA | $-520.0M | $-520.0M | $417.7M | $-1.55B | $-1.09B |
| EPS | -1.56 | -1.56 | 1.05 | -4.40 | -3.11 |
| Gross Margin | 68.4% | 68.4% | 67.7% | 71.5% | 70.4% |
| Operating Margin | 55.1% | 55.1% | 54.4% | 58.4% | 57.6% |
| Net Margin | -187.5% | -187.5% | 129.0% | -529.5% | -372.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 |
| Current Ratio | 3.45 | 3.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $140.4M | $140.4M | $182.0M | $132.3M | $185.8M |
| Returns | |||||
| ROE | -7.8% | -7.8% | 4.8% | -20.8% | -12.0% |
| Valuation | |||||
| P/E | — | — | 5.24 | — | — |
| EV/EBITDA | — | — | 4.01 | — | — |
| P/B | 0.27 | 0.27 | 0.25 | 0.44 | 0.49 |
| Growth & Yield | |||||
| Revenue Growth | 2.3% | 2.3% | -2.4% | -0.7% | — |
| EPS Growth | -248.6% | -248.6% | 123.9% | -41.5% | — |
| Dividend Yield | 6.3% | 6.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+9.0%
Start / end P/E
n/dx → n/dx
EPS bridge
1.05 → -1.56
Residual
+2.7%
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.