Real Estate / Real Estate - DevelopmentKuala Lumpur
$0.36
+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 4.0/100
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
61/100
B
Piotroski
6/9
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
$275M
P/E
3.6x
↓EV/EBITDA
3.5x
↓ROE
14.4%
↑Gross Margin
20.6%
↓Debt/Equity
0.75
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+21.0%
FCF CAGR
+150.0%
FCF margin
35.3%
FCF / Net income
1.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $413.6M · net income $75.5M · FCF $146.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $413.6M | $413.6M | $262.8M | $318.3M | $233.5M |
| Net Income | $75.5M | $75.5M | $5.9M | $2.4M | $-3.4M |
| EBITDA | $122.0M | $122.0M | $30.9M | $34.7M | $25.0M |
| EPS | — | — | 0.01 | 0.00 | -0.00 |
| Gross Margin | 20.6% | 20.6% | 16.1% | 10.6% | 10.8% |
| Operating Margin | 10.6% | 10.6% | 1.6% | 0.4% | -2.6% |
| Net Margin | 18.3% | 18.3% | 2.2% | 0.8% | -1.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.75 | 0.75 | 0.38 | 0.45 | 0.72 |
| Current Ratio | 1.95 | 1.95 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $146.1M | $146.1M | $24.4M | $171.2M | $9.4M |
| Returns | |||||
| ROE | 14.4% | 14.4% | 1.3% | 0.5% | -0.8% |
| Valuation | |||||
| P/E | 3.65 | 3.65 | 38.46 | 90.62 | — |
| EV/EBITDA | 3.55 | 3.55 | 10.73 | 9.77 | 19.93 |
| P/B | 0.52 | 0.52 | 0.50 | 0.49 | 0.53 |
| Growth & Yield | |||||
| Revenue Growth | 57.4% | 57.4% | -17.4% | 36.3% | — |
| EPS Growth | — | — | 143.8% | 171.1% | — |
| Dividend Yield | 5.5% | 5.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+25.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
+19.7%
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.