Real Estate / Real Estate ServicesHKSE
$2.20
+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
20/100
D
Piotroski
3/9
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
$891M
P/E
N/A
•EV/EBITDA
5.6x
↓ROE
-7.4%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.0%
FCF CAGR
-73.3%
FCF margin
2.2%
FCF / Net income
-0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $177.5M · net income $-265.5M · FCF $3.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $177.5M | $177.5M | $177.2M | $147.4M | $122.8M |
| Net Income | $-265.5M | $-265.5M | $-122.6M | $-188.3M | $-84.5M |
| EBITDA | $156.7M | $156.7M | $155.0M | $128.5M | $106.1M |
| EPS | -0.66 | -0.66 | -0.30 | -0.46 | -0.21 |
| Operating Margin | 76.0% | 76.0% | 74.1% | 69.7% | 65.9% |
| Net Margin | -149.6% | -149.6% | -69.2% | -127.8% | -68.8% |
| Balance Sheet | |||||
| Current Ratio | 16.91 | 16.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.9M | $3.9M | $62.3M | $244.7M | $206.1M |
| Returns | |||||
| ROE | -7.4% | -7.4% | -3.2% | -4.8% | -2.1% |
| Valuation | |||||
| EV/EBITDA | 5.56 | 5.56 | 5.00 | 5.62 | 10.64 |
| P/B | 0.25 | 0.25 | 0.20 | 0.21 | 0.31 |
| Growth & Yield | |||||
| Revenue Growth | 0.2% | 0.2% | 20.3% | 19.9% | — |
| EPS Growth | -120.0% | -120.0% | 34.8% | -119.0% | — |
| Dividend Yield | 3.6% | 3.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+19.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.30 → -0.66
Residual
+15.8%
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.