Real Estate / Real Estate - DevelopmentHKSE
$0.11
+0.00 (+3.64%)
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
$268M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.6%
↓Gross Margin
-56.3%
↓Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-25.1%
FCF CAGR
—
FCF margin
-99.6%
FCF / Net income
0.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $86.0M · net income $-394.9M · FCF $-85.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $86.0M | $86.0M | $90.6M | $63.0M | $204.5M |
| Net Income | $-394.9M | $-394.9M | $-320.7M | $-328.7M | $227.8M |
| EBITDA | $-407.1M | $-407.1M | $-318.4M | $-316.7M | $406.2M |
| EPS | -0.17 | -0.17 | -0.14 | -0.14 | 0.10 |
| Gross Margin | -56.3% | -56.3% | -129.1% | -65.2% | 65.6% |
| Operating Margin | -241.3% | -241.3% | -248.3% | -216.9% | -13.9% |
| Net Margin | -459.0% | -459.0% | -354.0% | -521.6% | 111.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.21 | 0.23 | 0.29 |
| Current Ratio | 13.09 | 13.09 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-85.7M | $-85.7M | $-197.7M | $191.6M | $-50.8M |
| Returns | |||||
| ROE | -13.6% | -13.6% | -9.6% | -8.6% | 5.0% |
| Valuation | |||||
| P/E | — | — | — | — | 3.97 |
| EV/EBITDA | — | — | — | — | 1.68 |
| P/B | 0.09 | 0.09 | 0.09 | 0.15 | 0.20 |
| Growth & Yield | |||||
| Revenue Growth | -5.0% | -5.0% | 43.8% | -69.2% | — |
| EPS Growth | -23.1% | -23.1% | 2.4% | -244.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-3.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.14 → -0.17
Residual
-3.4%
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.