Real Estate / Real Estate ServicesHKSE
$0.40
-0.01 (-2.00%)
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
5/100
F
Piotroski
3/9
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
$155M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-50.0%
↓Gross Margin
73.7%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.4%
FCF CAGR
-10.7%
FCF margin
41.3%
FCF / Net income
-0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $24.3M · net income $-473.6M · FCF $10.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $24.3M | $24.3M | $25.4M | $23.4M | $24.6M |
| Net Income | $-473.6M | $-473.6M | $-37.9M | $-40.8M | $12.2M |
| EBITDA | $-465.7M | $-465.7M | $-28.0M | $-30.4M | $18.1M |
| EPS | — | — | -0.10 | -0.11 | 0.03 |
| Gross Margin | 73.7% | 73.7% | 76.4% | 77.8% | 81.1% |
| Operating Margin | 47.6% | 47.6% | 53.6% | 55.2% | 60.2% |
| Net Margin | -1946.6% | -1946.6% | -149.4% | -174.2% | 49.5% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.10 | 0.10 |
| Current Ratio | 0.41 | 0.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.1M | $10.1M | $10.1M | $12.2M | $14.1M |
| Returns | |||||
| ROE | -50.0% | -50.0% | -2.7% | -2.8% | 0.8% |
| Valuation | |||||
| P/E | — | — | — | — | 12.10 |
| EV/EBITDA | — | — | — | — | 6.66 |
| P/B | 0.16 | 0.16 | 0.10 | 0.09 | 0.10 |
| Growth & Yield | |||||
| Revenue Growth | -4.1% | -4.1% | 8.3% | -4.8% | — |
| EPS Growth | — | — | 7.0% | -434.7% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+4.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → n/d
Residual
+0.5%
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.