Real Estate / Real Estate - DevelopmentHKSE
$0.17
+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
2/9
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
$90M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.0%
↓Gross Margin
3.7%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.3%
FCF CAGR
—
FCF margin
-25.7%
FCF / Net income
0.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $241.8M · net income $-195.8M · FCF $-62.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $241.8M | $241.8M | $284.6M | $766.7M | $276.1M |
| Net Income | $-195.8M | $-195.8M | $-138.5M | $-33.8M | $-39.1M |
| EBITDA | $-154.2M | $-154.2M | $-127.5M | $34.1M | $38.4M |
| EPS | — | — | -0.27 | -0.07 | -0.08 |
| Gross Margin | 3.7% | 3.7% | 19.3% | 24.6% | 35.7% |
| Operating Margin | -16.5% | -16.5% | -6.0% | 17.7% | 10.5% |
| Net Margin | -81.0% | -81.0% | -48.7% | -4.4% | -14.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.02 | 0.08 | 0.26 |
| Current Ratio | 2.17 | 2.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-62.1M | $-62.1M | $51.6M | $236.8M | $-68.6M |
| Returns | |||||
| ROE | -15.0% | -15.0% | -9.2% | -2.1% | -2.3% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 2.17 | 14.36 |
| P/B | 0.07 | 0.07 | 0.07 | 0.04 | 0.11 |
| Growth & Yield | |||||
| Revenue Growth | -15.0% | -15.0% | -62.9% | 177.7% | — |
| EPS Growth | — | — | -307.6% | 13.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-7.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.27 → n/d
Residual
-7.4%
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.