Real Estate / Real Estate - DevelopmentHKSE
$0.08
+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
13/100
F
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
$145M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1942.1%
↓Gross Margin
7.9%
↓Debt/Equity
290.01
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.5%
FCF CAGR
-44.3%
FCF margin
13.3%
FCF / Net income
-1.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.92B · net income $-856.0M · FCF $918.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.92B | $6.92B | $9.54B | $20.03B | $9.66B |
| Net Income | $-856.0M | $-856.0M | $-2.18B | $-2.30B | $-2.95B |
| EBITDA | $-242.3M | $-242.3M | $-1.38B | $-1.09B | $-2.61B |
| EPS | — | — | -1.14 | -1.20 | -1.54 |
| Gross Margin | 7.9% | 7.9% | 3.8% | 3.9% | 8.6% |
| Operating Margin | 5.5% | 5.5% | 1.7% | 2.5% | 5.3% |
| Net Margin | -12.4% | -12.4% | -22.9% | -11.5% | -30.5% |
| Balance Sheet | |||||
| Debt/Equity | 290.01 | 290.01 | 14.39 | 4.55 | 2.90 |
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $918.5M | $918.5M | $630.7M | $2.05B | $5.32B |
| Returns | |||||
| ROE | -1942.1% | -1942.1% | -243.0% | -74.9% | -55.4% |
| Valuation | |||||
| P/B | 3.30 | 3.30 | 0.36 | 0.14 | 0.52 |
| Growth & Yield | |||||
| Revenue Growth | -27.5% | -27.5% | -52.4% | 107.5% | — |
| EPS Growth | — | — | 5.1% | 22.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+18.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.14 → n/d
Residual
+18.7%
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.