Real Estate / Real Estate - DiversifiedHKSE
$0.18
-0.01 (-5.15%)
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
13/100
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
$82M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-48.2%
↓Gross Margin
3.9%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.9%
FCF CAGR
—
FCF margin
-10.0%
FCF / Net income
0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $20.0M · net income $-451.6M · FCF $-2.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $20.0M | $20.0M | $14.2M | $22.2M | $21.2M |
| Net Income | $-451.6M | $-451.6M | $-8.3M | $-246.2M | $-361.6M |
| EBITDA | $-542.6M | $-542.6M | $-28.7M | $-214.5M | $-299.3M |
| EPS | -2.73 | -2.73 | -0.07 | -2.25 | -3.59 |
| Gross Margin | 3.9% | 3.9% | 77.3% | 84.3% | 80.5% |
| Operating Margin | -151.7% | -151.7% | -231.9% | -51.2% | 30.6% |
| Net Margin | -2252.8% | -2252.8% | -58.9% | -1107.9% | -1705.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
| Current Ratio | 1.33 | 1.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.0M | $-2.0M | $-33.2M | $-12.5M | $-2.8M |
| Returns | |||||
| ROE | -48.2% | -48.2% | -0.6% | -17.8% | -22.0% |
| Valuation | |||||
| P/B | 0.03 | 0.03 | 0.11 | 0.12 | 0.40 |
| Growth & Yield | |||||
| Revenue Growth | 41.6% | 41.6% | -36.3% | 4.8% | — |
| EPS Growth | -3911.1% | -3911.1% | 97.0% | 37.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-80.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → -2.73
Residual
-80.6%
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.