Real Estate / Real Estate ServicesHKSE
$0.28
+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
13/100
F
Piotroski
5/9
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
$460M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-7.8%
↓Gross Margin
-16.8%
↓Debt/Equity
0.38
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-31.9%
FCF CAGR
—
FCF margin
-145.4%
FCF / Net income
0.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $210.8M · net income $-590.7M · FCF $-306.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $210.8M | $210.8M | $304.3M | $251.7M | $666.4M |
| Net Income | $-590.7M | $-590.7M | $-932.0M | $-966.3M | $-523.1M |
| EBITDA | $-651.9M | $-651.9M | $-865.4M | $-986.4M | $-417.5M |
| EPS | -0.35 | -0.35 | -0.56 | -0.58 | -0.31 |
| Gross Margin | -16.8% | -16.8% | -46.7% | -6.0% | 66.3% |
| Operating Margin | -165.4% | -165.4% | -133.4% | -123.3% | 7.9% |
| Net Margin | -280.2% | -280.2% | -306.3% | -383.9% | -78.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.38 | 0.38 | 0.47 | 0.46 | 0.51 |
| Current Ratio | 3.02 | 3.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-306.6M | $-306.6M | $-371.3M | $223.1M | $466.5M |
| Returns | |||||
| ROE | -7.8% | -7.8% | -11.3% | -10.4% | -4.9% |
| Valuation | |||||
| P/B | 0.06 | 0.06 | 0.08 | 0.12 | 0.13 |
| Growth & Yield | |||||
| Revenue Growth | -30.7% | -30.7% | 20.9% | -62.2% | — |
| EPS Growth | 36.6% | 36.6% | 3.5% | -84.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-23.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.56 → -0.35
Residual
-23.6%
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.