Real Estate / Real Estate ServicesHKSE
$28.10
-0.60 (-2.09%)
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
30/100
D
Piotroski
5/9
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
$954M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.1%
↓Gross Margin
91.3%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+38.6%
FCF CAGR
-57.8%
FCF margin
1.8%
FCF / Net income
-0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $253.2M · net income $-50.0M · FCF $4.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $253.2M | $253.2M | $199.7M | $196.0M | $95.1M |
| Net Income | $-50.0M | $-50.0M | $-146.7M | $49.0M | $12.3M |
| EBITDA | $-21.1M | $-21.1M | $-121.2M | $74.1M | $39.1M |
| EPS | — | — | -4.32 | 1.44 | 0.36 |
| Gross Margin | 91.3% | 91.3% | 89.5% | 89.7% | 80.7% |
| Operating Margin | 77.1% | 77.1% | 71.7% | 70.7% | 43.6% |
| Net Margin | -19.7% | -19.7% | -73.4% | 25.0% | 12.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 12.30 | 12.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.6M | $4.6M | $53.9M | $-7.0M | $60.9M |
| Returns | |||||
| ROE | -1.1% | -1.1% | -3.2% | 0.9% | 0.2% |
| Valuation | |||||
| P/E | — | — | — | 16.53 | 75.56 |
| EV/EBITDA | — | — | — | 9.27 | 21.35 |
| P/B | 0.21 | 0.21 | 0.18 | 0.16 | 0.18 |
| Growth & Yield | |||||
| Revenue Growth | 26.8% | 26.8% | 1.9% | 106.2% | — |
| EPS Growth | — | — | -400.0% | 300.0% | — |
| Dividend Yield | 2.4% | 2.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+14.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.32 → n/d
Residual
+12.4%
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.