Real Estate / Real Estate ServicesHKSE
$0.14
-0.00 (-2.72%)
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
23/100
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
$81M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-17.4%
↓Gross Margin
70.6%
↑Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+15.4%
FCF CAGR
—
FCF margin
1.6%
FCF / Net income
-0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $41.1M · net income $-241.9M · FCF $654000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $41.1M | $41.1M | $38.0M | $33.4M | $26.8M |
| Net Income | $-241.9M | $-241.9M | $-67.6M | $-144.1M | $36.1M |
| EBITDA | $-229.3M | $-229.3M | $-59.0M | $-136.5M | $39.4M |
| EPS | -0.43 | -0.43 | -0.12 | -0.26 | 0.06 |
| Gross Margin | 70.6% | 70.6% | 69.6% | 79.8% | 76.6% |
| Operating Margin | -16.0% | -16.0% | -10.2% | -49.4% | -47.1% |
| Net Margin | -588.4% | -588.4% | -177.8% | -431.9% | 135.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.11 | 0.13 | 0.13 |
| Current Ratio | 1.12 | 1.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $654000.00 | $654000.00 | $-19.9M | $434000.00 | $-29.0M |
| Returns | |||||
| ROE | -17.4% | -17.4% | -4.2% | -8.5% | 2.0% |
| Valuation | |||||
| P/E | — | — | — | — | 4.74 |
| EV/EBITDA | — | — | — | — | 5.66 |
| P/B | 0.06 | 0.06 | 0.07 | 0.10 | 0.09 |
| Growth & Yield | |||||
| Revenue Growth | 8.1% | 8.1% | 14.0% | 24.6% | — |
| EPS Growth | -257.8% | -257.8% | 53.6% | -498.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-20.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.12 → -0.43
Residual
-20.6%
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.