Real Estate / Real Estate - DevelopmentHKSE
$0.07
+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
14/100
F
Piotroski
4/9
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
90.5x
↑ROE
-46.8%
↓Gross Margin
15.4%
↓Debt/Equity
5.95
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-23.8%
FCF CAGR
—
FCF margin
22.2%
FCF / Net income
-1.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $47.79B · net income $-6.83B · FCF $10.59B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $47.79B | $47.79B | $71.83B | $47.44B | $107.83B |
| Net Income | $-6.83B | $-6.83B | $-8.73B | $-12.94B | $7.73B |
| EBITDA | $856.9M | $856.9M | $-2.16B | $-10.10B | $19.05B |
| EPS | -0.68 | -0.68 | -0.86 | -1.42 | — |
| Gross Margin | 15.4% | 15.4% | 15.6% | 14.0% | 19.3% |
| Operating Margin | 8.2% | 8.2% | 10.3% | 1.9% | 13.8% |
| Net Margin | -14.3% | -14.3% | -12.2% | -27.3% | 7.2% |
| Balance Sheet | |||||
| Debt/Equity | 5.95 | 5.95 | 4.17 | 3.47 | 2.60 |
| Current Ratio | 1.27 | 1.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.59B | $10.59B | $11.98B | $19.88B | $-367.3M |
| Returns | |||||
| ROE | -46.8% | -46.8% | -39.4% | -41.3% | 17.6% |
| Valuation | |||||
| P/E | 0.04 | 0.04 | — | — | — |
| EV/EBITDA | 90.45 | 90.45 | — | — | 5.86 |
| P/B | 0.05 | 0.05 | 0.13 | 0.38 | 1.00 |
| Growth & Yield | |||||
| Revenue Growth | -33.5% | -33.5% | 51.4% | -56.0% | — |
| EPS Growth | 20.9% | 20.9% | 39.4% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-69.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.86 → -0.68
Residual
-69.8%
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.