Communication Services / Internet Content & InformationHKSE
$0.27
-0.01 (-5.26%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-10.7M · quality 43.7/100
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
33/100
D
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
$307M
P/E
N/A
•EV/EBITDA
4.0x
↓ROE
0.8%
↓Gross Margin
33.0%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.4%
FCF CAGR
—
FCF margin
-1.7%
FCF / Net income
-2.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $647.0M · net income $4.9M · FCF $-10.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $647.0M | $647.0M | $635.0M | $740.1M | $813.7M |
| Net Income | $4.9M | $4.9M | $43.7M | $-32.3M | $-6.7M |
| EBITDA | $26.3M | $26.3M | $60.4M | $16.0M | $8.6M |
| EPS | — | — | 0.04 | -0.03 | -0.01 |
| Gross Margin | 33.0% | 33.0% | 42.1% | 35.5% | 40.7% |
| Operating Margin | 1.6% | 1.6% | 9.7% | -1.9% | 2.6% |
| Net Margin | 0.8% | 0.8% | 6.9% | -4.4% | -0.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 2.57 | 2.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-10.7M | $-10.7M | $17.2M | $-20.1M | $18.5M |
| Returns | |||||
| ROE | 0.8% | 0.8% | 6.3% | -4.6% | -0.8% |
| Valuation | |||||
| P/E | — | — | 7.77 | — | — |
| EV/EBITDA | 3.97 | 3.97 | 1.28 | 17.13 | 58.82 |
| P/B | 0.47 | 0.47 | 0.49 | 0.78 | 1.07 |
| Growth & Yield | |||||
| Revenue Growth | 1.9% | 1.9% | -14.2% | -9.0% | — |
| EPS Growth | — | — | 235.4% | -383.1% | — |
| Dividend Yield | 14.0% | 14.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-17.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.04 → n/d
Residual
-31.6%
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.