Real Estate / Real Estate ServicesHKSE
$60.00
+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
16/100
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
$1.5B
P/E
N/A
•EV/EBITDA
11.6x
↓ROE
-10.0%
↓Gross Margin
74.7%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.2%
FCF CAGR
+7.0%
FCF margin
62.9%
FCF / Net income
-0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $164.2M · net income $-640.5M · FCF $103.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $164.2M | $164.2M | $161.7M | $157.9M | $158.7M |
| Net Income | $-640.5M | $-640.5M | $-156.4M | $-129.2M | $-127.4M |
| EBITDA | $109.6M | $109.6M | $111.3M | $100.7M | $110.5M |
| EPS | — | — | -6.25 | -5.17 | -5.10 |
| Gross Margin | 74.7% | 74.7% | 77.3% | 74.1% | 77.4% |
| Operating Margin | 66.7% | 66.7% | 68.8% | 63.7% | 69.6% |
| Net Margin | -389.9% | -389.9% | -96.7% | -81.8% | -80.3% |
| Balance Sheet | |||||
| Current Ratio | 3.48 | 3.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $103.3M | $103.3M | $101.1M | $102.1M | $84.3M |
| Returns | |||||
| ROE | -10.0% | -10.0% | -2.2% | -1.8% | -1.7% |
| Valuation | |||||
| EV/EBITDA | 11.55 | 11.55 | 11.77 | 26.78 | 25.16 |
| P/B | 0.24 | 0.24 | 0.22 | 0.40 | 0.40 |
| Growth & Yield | |||||
| Revenue Growth | 1.6% | 1.6% | 2.4% | -0.5% | — |
| EPS Growth | — | — | -20.9% | -1.4% | — |
| Dividend Yield | 5.4% | 5.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+3.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.25 → n/d
Residual
-1.7%
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.