Real Estate / Real Estate - DevelopmentHKSE
$0.09
+0.01 (+7.14%)
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
18/100
F
Piotroski
3/9
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
$132M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-58.8%
↓Gross Margin
-306.2%
↓Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-31.1%
FCF CAGR
—
FCF margin
-229.7%
FCF / Net income
0.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.6M · net income $-126.9M · FCF $-22.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.6M | $9.6M | $6.2M | $1.5M | $29.4M |
| Net Income | $-126.9M | $-126.9M | $-89.2M | $-137.2M | $-73.5M |
| EBITDA | $-159.5M | $-159.5M | $-101.0M | $-144.0M | $-74.0M |
| EPS | -0.09 | -0.09 | -0.06 | -0.09 | -0.05 |
| Gross Margin | -306.2% | -306.2% | -392.1% | -5598.9% | 9.6% |
| Operating Margin | -448.6% | -448.6% | -853.9% | -7038.9% | -163.2% |
| Net Margin | -1315.5% | -1315.5% | -1429.9% | -9156.1% | -249.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.08 | 0.02 | 0.01 |
| Current Ratio | 0.23 | 0.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-22.2M | $-22.2M | $-22.6M | $7.9M | $-23.2M |
| Returns | |||||
| ROE | -58.8% | -58.8% | -25.9% | -31.7% | -12.8% |
| Valuation | |||||
| P/B | 0.61 | 0.61 | 0.31 | 0.20 | 0.24 |
| Growth & Yield | |||||
| Revenue Growth | 54.5% | 54.5% | 316.6% | -94.9% | — |
| EPS Growth | -42.3% | -42.3% | 34.9% | -86.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+109.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → -0.09
Residual
+109.3%
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.