Real Estate / Real Estate ServicesHKSE
$0.26
+0.00 (+0.00%)
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
21/100
D
Piotroski
1/9
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
$172M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-28.9%
↓Gross Margin
N/A
•Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-26.6%
FCF CAGR
—
FCF margin
-12.0%
FCF / Net income
0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $599.4M · net income $-299.6M · FCF $-71.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $599.4M | $599.4M | $947.4M | $1.29B | $1.52B |
| Net Income | $-299.6M | $-299.6M | $-279.9M | $-531.0M | $-580.4M |
| EBITDA | $-250.8M | $-250.8M | $-219.6M | $-513.7M | $-167.5M |
| EPS | — | — | -0.41 | -0.79 | -0.86 |
| Operating Margin | -43.5% | -43.5% | -28.2% | -42.5% | -18.5% |
| Net Margin | -50.0% | -50.0% | -29.5% | -41.0% | -38.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.13 | 0.14 | 0.14 |
| Current Ratio | 3.14 | 3.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-71.8M | $-71.8M | $-24.5M | $5.3M | $451.5M |
| Returns | |||||
| ROE | -28.9% | -28.9% | -21.9% | -33.1% | -26.1% |
| Valuation | |||||
| P/B | 0.17 | 0.17 | 0.21 | 0.53 | 0.53 |
| Growth & Yield | |||||
| Revenue Growth | -36.7% | -36.7% | -26.8% | -14.7% | — |
| EPS Growth | — | — | 47.3% | 8.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-32.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.41 → n/d
Residual
-32.0%
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.