Real Estate / Real Estate - DevelopmentHKSE
$0.10
+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
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
$597M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.5%
↓Gross Margin
16.1%
↓Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-25.4%
FCF CAGR
—
FCF margin
-9.7%
FCF / Net income
0.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.39B · net income $-1.23B · FCF $-426.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.39B | $4.39B | $7.03B | $9.52B | $10.57B |
| Net Income | $-1.23B | $-1.23B | $-1.79B | $-467.1M | $48.0M |
| EBITDA | $-917.6M | $-917.6M | $-964.5M | $324.5M | $1.14B |
| EPS | -0.20 | -0.20 | -0.29 | -0.08 | 0.01 |
| Gross Margin | 16.1% | 16.1% | 21.6% | 20.4% | 21.7% |
| Operating Margin | -2.5% | -2.5% | -0.1% | 9.0% | 8.1% |
| Net Margin | -28.0% | -28.0% | -25.5% | -4.9% | 0.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.13 | 0.14 | 0.15 |
| Current Ratio | 1.15 | 1.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-426.7M | $-426.7M | $1.23B | $-487.3M | $-259.9M |
| Returns | |||||
| ROE | -8.5% | -8.5% | -11.4% | -2.7% | 0.3% |
| Valuation | |||||
| P/E | — | — | — | — | 53.13 |
| EV/EBITDA | — | — | — | 5.95 | 2.07 |
| P/B | 0.04 | 0.04 | 0.07 | 0.07 | 0.14 |
| Growth & Yield | |||||
| Revenue Growth | -37.6% | -37.6% | -26.2% | -9.9% | — |
| EPS Growth | 31.6% | 31.6% | -281.8% | -1062.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-1.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.29 → -0.20
Residual
-1.0%
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.