Real Estate / Real Estate - DevelopmentHKSE
$0.11
+0.00 (+0.93%)
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
30/100
D
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
$1.1B
P/E
0.0x
↓EV/EBITDA
9.8x
↓ROE
-8672.0%
↓Gross Margin
-101.3%
↓Debt/Equity
-1092.29
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-23.3%
FCF CAGR
—
FCF margin
5.1%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.42B · net income $14.47B · FCF $1.46B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.42B | $28.42B | $59.98B | $59.46B | $63.04B |
| Net Income | $14.47B | $14.47B | $-35.91B | $-21.03B | $-21.49B |
| EBITDA | $18.20B | $18.20B | $-31.03B | $-14.73B | $-9.70B |
| EPS | 1.92 | 1.92 | -9.48 | -5.55 | -5.67 |
| Gross Margin | -101.3% | -101.3% | -9.8% | 9.8% | 8.4% |
| Operating Margin | -121.7% | -121.7% | -19.5% | -2.2% | -7.8% |
| Net Margin | 50.9% | 50.9% | -59.9% | -35.4% | -34.1% |
| Balance Sheet | |||||
| Debt/Equity | -1092.29 | -1092.29 | -11.64 | 16.24 | 7.17 |
| Current Ratio | 1.04 | 1.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.46B | $1.46B | $-1.04B | $-5.96B | $-5.16B |
| Returns | |||||
| ROE | -8672.0% | -8672.0% | 165.8% | -129.4% | -56.2% |
| Valuation | |||||
| P/E | 0.05 | 0.05 | — | — | — |
| EV/EBITDA | 9.79 | 9.79 | — | — | — |
| P/B | — | — | — | 0.14 | 0.44 |
| Growth & Yield | |||||
| Revenue Growth | -52.6% | -52.6% | 0.9% | -5.7% | — |
| EPS Growth | 120.3% | 120.3% | -70.8% | 2.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-82.9%
EPS terminal req.
$0.01
Spread vs growth
203.1%
5Y implied EPS CAGR
-63.9%
EPS terminal req.
$0.01
Spread vs growth
184.2%
10Y implied EPS CAGR
-37.0%
EPS terminal req.
$0.02
Spread vs growth
157.3%
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
-85.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-9.48 → 1.92
Residual
-85.8%
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.