Real Estate / Real Estate - DevelopmentHKSE
$0.04
-0.00 (-5.13%)
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
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
$216M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.0%
↓Gross Margin
7.7%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-29.6%
FCF CAGR
—
FCF margin
30.0%
FCF / Net income
-3.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $91.3M · net income $-7.0M · FCF $27.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $91.3M | $91.3M | $76.7M | $278.3M | $262.2M |
| Net Income | $-7.0M | $-7.0M | $-40.6M | $4.5M | $31.3M |
| EBITDA | $-6.6M | $-6.6M | $-16.5M | $17.1M | $47.6M |
| EPS | — | — | -0.01 | 0.00 | 0.01 |
| Gross Margin | 7.7% | 7.7% | 9.0% | 13.3% | 31.9% |
| Operating Margin | -9.0% | -9.0% | -12.3% | 4.9% | 20.9% |
| Net Margin | -7.7% | -7.7% | -52.9% | 1.6% | 11.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.05 | 0.20 |
| Current Ratio | 3.57 | 3.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $27.3M | $27.3M | $-7.2M | $12.1M | $-130.3M |
| Returns | |||||
| ROE | -1.0% | -1.0% | -5.4% | 0.6% | 4.0% |
| Valuation | |||||
| P/E | — | — | — | 28.75 | 12.96 |
| EV/EBITDA | — | — | — | 1.00 | 9.09 |
| P/B | 0.29 | 0.29 | 0.13 | 0.17 | 0.52 |
| Growth & Yield | |||||
| Revenue Growth | 19.0% | 19.0% | -72.4% | 6.2% | — |
| EPS Growth | — | — | -975.0% | -85.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-14.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
-14.0%
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.