Real Estate / Real Estate ServicesHKSE
$0.17
-0.01 (-3.95%)
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
19/100
F
Piotroski
2/9
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
$211M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-14.1%
↓Gross Margin
N/A
•Debt/Equity
0.36
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.5%
FCF CAGR
—
FCF margin
-8.8%
FCF / Net income
0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $50.3M · net income $-214.2M · FCF $-4.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $50.3M | $50.3M | $47.3M | $46.9M | $38.4M |
| Net Income | $-214.2M | $-214.2M | $-74.8M | $265.0M | $-43.7M |
| EBITDA | $-199.4M | $-199.4M | $-41.7M | $287.5M | $-44.1M |
| EPS | — | — | -0.06 | 0.21 | -0.04 |
| Operating Margin | 31.3% | 31.3% | 50.0% | 44.7% | 29.8% |
| Net Margin | -425.5% | -425.5% | -158.1% | 565.2% | -113.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.36 | 0.36 | 0.30 | 0.33 | — |
| Current Ratio | 0.53 | 0.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.5M | $-4.5M | $14.5M | $31.9M | $17.6M |
| Returns | |||||
| ROE | -14.1% | -14.1% | -4.3% | 14.5% | -2.8% |
| Valuation | |||||
| P/E | — | — | — | 0.86 | — |
| EV/EBITDA | — | — | — | 2.42 | — |
| P/B | 0.14 | 0.14 | 0.11 | 0.12 | 0.29 |
| Growth & Yield | |||||
| Revenue Growth | 6.5% | 6.5% | 0.9% | 22.2% | — |
| EPS Growth | — | — | -128.2% | 706.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → n/d
Residual
+3.7%
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.