Real Estate / Real Estate - DevelopmentHKSE
$0.07
+0.00 (+4.29%)
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
17/100
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
$1.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-75.5%
↓Gross Margin
-16.8%
↓Debt/Equity
1.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-15.1%
FCF CAGR
—
FCF margin
0.1%
FCF / Net income
-0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $186.2M · net income $-228.7M · FCF $191000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $186.2M | $186.2M | $173.7M | $825.5M | $304.4M |
| Net Income | $-228.7M | $-228.7M | $-59.7M | $-72.7M | $-119.1M |
| EBITDA | $-206.5M | $-206.5M | $116.2M | $144.6M | $-114.1M |
| EPS | -0.01 | -0.01 | -0.00 | -0.00 | -0.01 |
| Gross Margin | -16.8% | -16.8% | 21.0% | 32.0% | 5.8% |
| Operating Margin | -28.8% | -28.8% | 10.0% | 27.3% | -28.2% |
| Net Margin | -122.9% | -122.9% | -34.4% | -8.8% | -39.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.76 | 1.76 | 1.01 | 1.41 | 1.26 |
| Current Ratio | 1.10 | 1.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $191000.00 | $191000.00 | $-104.1M | $-277.1M | $-131.7M |
| Returns | |||||
| ROE | -75.5% | -75.5% | -11.2% | -12.3% | -17.7% |
| Valuation | |||||
| EV/EBITDA | — | — | 14.34 | 13.43 | — |
| P/B | 4.90 | 4.90 | 2.76 | 2.34 | 4.16 |
| Growth & Yield | |||||
| Revenue Growth | 7.2% | 7.2% | -79.0% | 171.2% | — |
| EPS Growth | -289.7% | -289.7% | 19.4% | 39.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+46.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.01
Residual
+46.0%
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.