Real Estate / Real Estate - DevelopmentHKSE
$0.18
+0.00 (+0.56%)
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
12/100
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
$496M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-24.3%
↓Gross Margin
1.6%
↓Debt/Equity
1.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-22.6%
FCF CAGR
—
FCF margin
29.5%
FCF / Net income
-1.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.32B · net income $-2.19B · FCF $3.63B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.32B | $12.32B | $15.28B | $24.93B | $26.61B |
| Net Income | $-2.19B | $-2.19B | $-2.00B | $-1.67B | $563.2M |
| EBITDA | $-1.02B | $-1.02B | $-1.18B | $-429.9M | $2.49B |
| EPS | -0.83 | -0.83 | -0.76 | -0.63 | 0.17 |
| Gross Margin | 1.6% | 1.6% | 5.2% | 10.3% | 15.4% |
| Operating Margin | -6.6% | -6.6% | -1.8% | 5.2% | 9.4% |
| Net Margin | -17.8% | -17.8% | -13.1% | -6.7% | 2.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.55 | 1.55 | 1.31 | 1.13 | 1.10 |
| Current Ratio | 1.02 | 1.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.63B | $3.63B | $-688.4M | $-1.50B | $-1.52B |
| Returns | |||||
| ROE | -24.3% | -24.3% | -17.9% | -12.7% | 3.8% |
| Valuation | |||||
| P/E | — | — | — | — | 4.47 |
| EV/EBITDA | — | — | — | — | 6.18 |
| P/B | 0.05 | 0.05 | 0.07 | 0.06 | 0.14 |
| Growth & Yield | |||||
| Revenue Growth | -19.3% | -19.3% | -38.7% | -6.3% | — |
| EPS Growth | -9.2% | -9.2% | -20.6% | -470.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+2.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.76 → -0.83
Residual
+2.9%
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.