Real Estate / Real Estate - DevelopmentHKSE
$0.32
+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
8/100
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
$119M
P/E
N/A
•EV/EBITDA
20.0x
↑ROE
-4.6%
↓Gross Margin
92.3%
↑Debt/Equity
1.60
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.6%
FCF CAGR
-3.2%
FCF margin
3.8%
FCF / Net income
-2.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.01B · net income $-92.0M · FCF $263.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.01B | $7.01B | $9.05B | $8.34B | $6.31B |
| Net Income | $-92.0M | $-92.0M | $-364.0M | $-155.0M | $-232.0M |
| EBITDA | $122.0M | $122.0M | $9.0M | $274.0M | $170.0M |
| EPS | — | — | -0.98 | -0.41 | -0.62 |
| Gross Margin | 92.3% | 92.3% | 88.6% | 89.1% | 90.4% |
| Operating Margin | 79.5% | 79.5% | 78.6% | 77.1% | 76.2% |
| Net Margin | -1.3% | -1.3% | -4.0% | -1.9% | -3.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.60 | 1.60 | 1.78 | 1.33 | 1.18 |
| Current Ratio | 0.99 | 0.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $263.0M | $263.0M | $333.0M | $-103.0M | $290.0M |
| Returns | |||||
| ROE | -4.6% | -4.6% | -18.3% | -6.5% | -8.8% |
| Valuation | |||||
| EV/EBITDA | 20.01 | 20.01 | 301.63 | 10.12 | 14.43 |
| P/B | 0.06 | 0.06 | 0.10 | 0.11 | 0.16 |
| Growth & Yield | |||||
| Revenue Growth | -22.5% | -22.5% | 8.5% | 32.2% | — |
| EPS Growth | — | — | -139.0% | 33.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-16.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.98 → n/d
Residual
-16.9%
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.