Real Estate / Real Estate ServicesHKSE
$6.85
+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
15/100
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
$1.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.8%
↓Gross Margin
89.7%
↑Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.2%
FCF CAGR
+16.6%
FCF margin
45.6%
FCF / Net income
-0.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $358.2M · net income $-2.14B · FCF $163.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $358.2M | $358.2M | $1.23B | $395.9M | $478.4M |
| Net Income | $-2.14B | $-2.14B | $-2.49B | $-646.5M | $-268.2M |
| EBITDA | $-2.06B | $-2.06B | $-2.33B | $-531.9M | $-125.5M |
| EPS | -7.54 | -7.54 | -8.80 | -2.28 | -0.95 |
| Gross Margin | 89.7% | 89.7% | 57.0% | 89.3% | 82.7% |
| Operating Margin | 53.7% | 53.7% | 40.3% | 58.4% | 58.8% |
| Net Margin | -596.0% | -596.0% | -202.6% | -163.3% | -56.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.09 | 0.08 | 0.10 |
| Current Ratio | 3.08 | 3.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $163.3M | $163.3M | $684.8M | $9.1M | $103.0M |
| Returns | |||||
| ROE | -15.8% | -15.8% | -15.9% | -3.5% | -1.4% |
| Valuation | |||||
| P/B | 0.14 | 0.14 | 0.10 | 0.10 | 0.10 |
| Growth & Yield | |||||
| Revenue Growth | -70.9% | -70.9% | 210.6% | -17.2% | — |
| EPS Growth | 14.3% | 14.3% | -286.0% | -140.0% | — |
| Dividend Yield | 1.5% | 1.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+7.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-8.80 → -7.54
Residual
+5.5%
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.