Real Estate / Real Estate ServicesHKSE
$5.45
+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
24/100
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
$600M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.9%
↓Gross Margin
38.3%
↓Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.0%
FCF CAGR
+14.4%
FCF margin
41.3%
FCF / Net income
-0.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $173.8M · net income $-215.7M · FCF $71.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $173.8M | $173.8M | $167.4M | $180.0M | $163.6M |
| Net Income | $-215.7M | $-215.7M | $-597.1M | $-181.8M | $14.8M |
| EBITDA | $-189.0M | $-189.0M | $-563.1M | $-153.6M | $28.0M |
| EPS | -1.96 | -1.96 | -5.42 | -1.65 | 0.13 |
| Gross Margin | 38.3% | 38.3% | 40.5% | 36.9% | 30.8% |
| Operating Margin | 38.3% | 38.3% | 40.5% | 36.9% | 30.8% |
| Net Margin | -124.1% | -124.1% | -356.7% | -101.0% | 9.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.08 | 0.07 | 0.06 |
| Current Ratio | 0.37 | 0.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $71.7M | $71.7M | $69.4M | $68.6M | $47.9M |
| Returns | |||||
| ROE | -4.9% | -4.9% | -12.9% | -3.5% | 0.3% |
| Valuation | |||||
| P/E | — | — | — | — | 73.08 |
| EV/EBITDA | — | — | — | — | 47.58 |
| P/B | 0.14 | 0.14 | 0.12 | 0.14 | 0.19 |
| Growth & Yield | |||||
| Revenue Growth | 3.8% | 3.8% | -7.0% | 10.1% | — |
| EPS Growth | 63.8% | 63.8% | -228.5% | -1369.2% | — |
| Dividend Yield | 6.6% | 6.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+12.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.42 → -1.96
Residual
+6.0%
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.