Real Estate / Real Estate ServicesHKSE
$0.18
+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
12/100
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
$976M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-28.0%
↓Gross Margin
34.3%
↓Debt/Equity
0.99
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-16.1%
FCF CAGR
+1.7%
FCF margin
85.3%
FCF / Net income
-0.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.38B · net income $-4.74B · FCF $1.17B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.38B | $1.38B | $972.6M | $1.21B | $2.33B |
| Net Income | $-4.74B | $-4.74B | $-2.05B | $-2.14B | $-469.3M |
| EBITDA | $-1.58B | $-1.58B | $-1.06B | $-1.48B | $-271.0M |
| EPS | -1.02 | -1.02 | -0.56 | -0.58 | -0.13 |
| Gross Margin | 34.3% | 34.3% | 73.4% | 48.7% | 34.9% |
| Operating Margin | 14.0% | 14.0% | 51.4% | 16.0% | 10.1% |
| Net Margin | -344.7% | -344.7% | -210.4% | -176.9% | -20.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.99 | 0.99 | 0.87 | 0.88 | 0.79 |
| Current Ratio | 0.27 | 0.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.17B | $1.17B | $529.3M | $410.6M | $1.12B |
| Returns | |||||
| ROE | -28.0% | -28.0% | -9.5% | -9.0% | -1.8% |
| Valuation | |||||
| P/B | 0.05 | 0.05 | 0.06 | 0.10 | 0.11 |
| Growth & Yield | |||||
| Revenue Growth | 41.5% | 41.5% | -19.7% | -48.0% | — |
| EPS Growth | -82.1% | -82.1% | 3.4% | -346.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-12.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.56 → -1.02
Residual
-12.9%
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.