Real Estate / Real Estate ServicesHKSE
$2.82
+0.07 (+2.55%)
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
37/100
D
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
$7.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
3411.3%
↑Gross Margin
64.5%
↑Debt/Equity
-80.75
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-16.2%
FCF CAGR
—
FCF margin
45.6%
FCF / Net income
-0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $111.2M · net income $-270.8M · FCF $50.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $111.2M | $111.2M | $143.2M | $184.6M | $188.6M |
| Net Income | $-270.8M | $-270.8M | $-683.4M | $-96.7M | $-178.3M |
| EBITDA | $-213.0M | $-213.0M | $-812.3M | $-56.1M | $-181.3M |
| EPS | — | — | -0.25 | -0.04 | -0.07 |
| Gross Margin | 64.5% | 64.5% | 73.8% | 79.8% | 56.4% |
| Operating Margin | 40.0% | 40.0% | -85.0% | 67.1% | 40.4% |
| Net Margin | -243.6% | -243.6% | -477.2% | -52.4% | -94.5% |
| Balance Sheet | |||||
| Debt/Equity | -80.75 | -80.75 | 3.37 | 0.99 | 0.74 |
| Current Ratio | 0.51 | 0.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $50.7M | $50.7M | $60.6M | $110.7M | $-178.4M |
| Returns | |||||
| ROE | 3411.3% | 3411.3% | -254.6% | -9.5% | -13.2% |
| Valuation | |||||
| P/B | — | — | 1.50 | 0.69 | 0.79 |
| Growth & Yield | |||||
| Revenue Growth | -22.4% | -22.4% | -22.4% | -2.1% | — |
| EPS Growth | — | — | -606.1% | 45.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+173.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.25 → n/d
Residual
+173.8%
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.