Real Estate / Real Estate ServicesHKSE
$1.87
+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
17/100
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
$888M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.2%
↓Gross Margin
68.4%
↑Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.2%
FCF CAGR
-9.7%
FCF margin
44.9%
FCF / Net income
-0.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $308.1M · net income $-322.0M · FCF $138.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $308.1M | $308.1M | $304.6M | $309.9M | $310.3M |
| Net Income | $-322.0M | $-322.0M | $193.7M | $-759.3M | $-554.0M |
| EBITDA | $-561.5M | $-561.5M | $423.9M | $-1.51B | $-1.08B |
| EPS | -0.68 | -0.68 | 0.41 | -1.60 | -1.17 |
| Gross Margin | 68.4% | 68.4% | 68.2% | 71.7% | 70.7% |
| Operating Margin | 54.1% | 54.1% | 54.2% | 58.0% | 57.1% |
| Net Margin | -104.5% | -104.5% | 63.6% | -245.0% | -178.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 |
| Current Ratio | 3.57 | 3.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $138.5M | $138.5M | $185.8M | $137.7M | $188.2M |
| Returns | |||||
| ROE | -8.2% | -8.2% | 4.5% | -18.0% | -11.0% |
| Valuation | |||||
| P/E | — | — | 5.15 | — | — |
| EV/EBITDA | — | — | 1.49 | — | — |
| P/B | 0.22 | 0.22 | 0.23 | 0.38 | 0.40 |
| Growth & Yield | |||||
| Revenue Growth | 1.2% | 1.2% | -1.7% | -0.2% | — |
| EPS Growth | -265.9% | -265.9% | 125.6% | -36.8% | — |
| Dividend Yield | 7.0% | 7.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+1.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.41 → -0.68
Residual
-5.6%
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.