Industrials / Airports & Air ServicesHKSE
$1.74
+0.00 (+0.00%)
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 17%
FCF escenarios
weak_data · normalized FCF $-325.1M · quality 38.3/100
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
17/100
F
Piotroski
6/9
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
$8.0B
P/E
N/A
•EV/EBITDA
13.3x
↑ROE
-4.9%
↓Gross Margin
22.6%
↓Debt/Equity
0.89
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+36.2%
FCF CAGR
—
FCF margin
18.7%
FCF / Net income
-1.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.63B · net income $-630.0M · FCF $1.05B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.63B | $5.63B | $5.49B | $4.56B | $2.23B |
| Net Income | $-630.0M | $-630.0M | $-1.39B | $-1.70B | $-3.53B |
| EBITDA | $1.33B | $1.33B | $1.18B | $135.8M | $-2.13B |
| EPS | -0.14 | -0.14 | -0.30 | -0.37 | -0.77 |
| Gross Margin | 22.6% | 22.6% | 19.7% | 5.0% | -97.4% |
| Operating Margin | -2.6% | -2.6% | -6.5% | -29.7% | -159.2% |
| Net Margin | -11.2% | -11.2% | -25.3% | -37.2% | -158.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.89 | 0.89 | 0.87 | 0.73 | 0.59 |
| Current Ratio | 0.22 | 0.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.05B | $1.05B | $-325.1M | $-868.8M | $-2.02B |
| Returns | |||||
| ROE | -4.9% | -4.9% | -10.3% | -11.4% | -21.2% |
| Valuation | |||||
| EV/EBITDA | 13.26 | 13.26 | 19.53 | 152.56 | — |
| P/B | 0.62 | 0.62 | 0.95 | 0.75 | 1.64 |
| Growth & Yield | |||||
| Revenue Growth | 2.5% | 2.5% | 20.5% | 104.3% | — |
| EPS Growth | 53.3% | 53.3% | 18.9% | 51.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.30 → -0.14
Residual
-37.6%
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.