Communication Services / Electronic Gaming & MultimediaHKSE
$0.87
+0.01 (+1.16%)
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 18%
FCF escenarios
weak_data · normalized FCF $47.3M · quality 43.7/100
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
51/100
C
Piotroski
5/9
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
$2.4B
P/E
43.5x
↑EV/EBITDA
21.0x
↑ROE
2.2%
↓Gross Margin
70.8%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.2%
FCF CAGR
—
FCF margin
-40.3%
FCF / Net income
-5.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $521.3M · net income $37.0M · FCF $-209.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $521.3M | $521.3M | $306.4M | $484.9M | $540.6M |
| Net Income | $37.0M | $37.0M | $-73.5M | $-146.5M | $282.5M |
| EBITDA | $92.2M | $92.2M | $-13.4M | $199.4M | $488.3M |
| EPS | — | — | -0.03 | -0.06 | 0.11 |
| Gross Margin | 70.8% | 70.8% | 69.3% | 82.5% | 48.3% |
| Operating Margin | 25.8% | 25.8% | -5.0% | 26.4% | -6.4% |
| Net Margin | 7.1% | 7.1% | -24.0% | -30.2% | 52.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.21 | 0.21 |
| Current Ratio | 4.73 | 4.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-209.9M | $-209.9M | $47.3M | $240.2M | $63.2M |
| Returns | |||||
| ROE | 2.2% | 2.2% | -4.4% | -8.4% | 14.9% |
| Valuation | |||||
| P/E | 43.50 | 43.50 | — | — | 22.24 |
| EV/EBITDA | 21.02 | 21.02 | — | 40.33 | 13.49 |
| P/B | 1.31 | 1.31 | 1.70 | 4.41 | 3.30 |
| Growth & Yield | |||||
| Revenue Growth | 70.1% | 70.1% | -36.8% | -10.3% | — |
| EPS Growth | — | — | 49.9% | -151.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+155.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → n/d
Residual
+155.9%
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.