Real Estate / Real Estate ServicesHKSE
$0.46
-0.02 (-5.21%)
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
38/100
D
Piotroski
4/9
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
$909M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-10.2%
↓Gross Margin
95.5%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.5%
FCF CAGR
—
FCF margin
59.2%
FCF / Net income
-0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $53.2M · net income $-891.6M · FCF $31.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $53.2M | $53.2M | $72.8M | $74.8M | $71.8M |
| Net Income | $-891.6M | $-891.6M | $-1.20B | $157.1M | $488.8M |
| EBITDA | $-867.5M | $-867.5M | $-1.16B | $191.9M | $508.2M |
| EPS | -0.45 | -0.45 | -0.60 | 0.08 | 0.24 |
| Gross Margin | 95.5% | 95.5% | 97.1% | 97.3% | 97.6% |
| Operating Margin | 27.9% | 27.9% | 54.5% | 26.1% | 22.6% |
| Net Margin | -1676.5% | -1676.5% | -1647.2% | 210.1% | 681.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.06 | 0.04 | 0.04 |
| Current Ratio | 3.90 | 3.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $31.5M | $31.5M | $-29.9M | $-44.2M | $-34.6M |
| Returns | |||||
| ROE | -10.2% | -10.2% | -13.4% | 1.5% | 4.6% |
| Valuation | |||||
| P/E | — | — | — | 4.30 | 2.04 |
| EV/EBITDA | — | — | — | 5.21 | 2.46 |
| P/B | 0.10 | 0.10 | 0.06 | 0.06 | 0.09 |
| Growth & Yield | |||||
| Revenue Growth | -27.0% | -27.0% | -2.6% | 4.2% | — |
| EPS Growth | 25.7% | 25.7% | -859.5% | -67.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+85.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.60 → -0.45
Residual
+85.0%
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.