Real Estate / Real Estate - DevelopmentHKSE
$0.04
-0.00 (-6.52%)
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 100.0/100
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
17/100
F
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
$131M
P/E
N/A
•EV/EBITDA
N/A
•ROE
33.8%
↑Gross Margin
6.1%
↓Debt/Equity
-2.60
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-21.1%
FCF CAGR
—
FCF margin
12.0%
FCF / Net income
-0.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.82B · net income $-3.05B · FCF $1.42B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.82B | $11.82B | $16.07B | $19.26B | $24.08B |
| Net Income | $-3.05B | $-3.05B | $-3.31B | $-3.26B | $-7.56B |
| EBITDA | $-1.52B | $-1.52B | $-1.62B | $-841.0M | $-5.72B |
| EPS | — | — | -1.12 | -1.11 | -2.60 |
| Gross Margin | 6.1% | 6.1% | 8.8% | 10.2% | 7.9% |
| Operating Margin | -1.6% | -1.6% | 2.1% | 2.9% | -1.9% |
| Net Margin | -25.8% | -25.8% | -20.6% | -16.9% | -31.4% |
| Balance Sheet | |||||
| Debt/Equity | -2.60 | -2.60 | -3.94 | -11.07 | 30.58 |
| Current Ratio | 0.77 | 0.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.42B | $1.42B | $-2.30B | $-1.18B | $-1.51B |
| Returns | |||||
| ROE | 33.8% | 33.8% | 53.8% | 152.2% | -962.5% |
| Valuation | |||||
| P/B | — | — | — | — | 1.67 |
| Growth & Yield | |||||
| Revenue Growth | -26.5% | -26.5% | -16.6% | -20.0% | — |
| EPS Growth | — | — | -1.3% | 57.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-59.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.12 → n/d
Residual
-59.4%
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.