Real Estate / Real Estate - DevelopmentHKSE
$0.85
+0.25 (+41.67%)
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 15.0/100
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
40/100
C
Piotroski
3/9
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
$306M
P/E
N/A
•EV/EBITDA
N/A
•ROE
136.8%
↑Gross Margin
4.7%
↓Debt/Equity
-1.31
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.5%
FCF CAGR
—
FCF margin
-22.1%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $186.3M · net income $-852.9M · FCF $-41.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $186.3M | $186.3M | $116.1M | $394.1M | $112.1M |
| Net Income | $-852.9M | $-852.9M | $-193.3M | $366.0M | $-57.0M |
| EBITDA | $-890.0M | $-890.0M | $-201.5M | $481.9M | $-14.9M |
| EPS | -2.37 | -2.37 | -0.54 | 1.02 | -0.17 |
| Gross Margin | 4.7% | 4.7% | 8.5% | 14.2% | 28.4% |
| Operating Margin | -18.1% | -18.1% | -29.8% | 3.6% | -16.2% |
| Net Margin | -457.7% | -457.7% | -166.6% | 92.9% | -50.8% |
| Balance Sheet | |||||
| Debt/Equity | -1.31 | -1.31 | 5.40 | 2.91 | 23.95 |
| Current Ratio | 0.53 | 0.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-41.2M | $-41.2M | $-82.0M | $-67.6M | $-96.9M |
| Returns | |||||
| ROE | 136.8% | 136.8% | -84.5% | 92.1% | -127.9% |
| Valuation | |||||
| P/E | — | — | — | 8.76 | — |
| EV/EBITDA | — | — | — | 9.14 | — |
| P/B | — | — | 2.01 | 8.36 | 66.51 |
| Growth & Yield | |||||
| Revenue Growth | 60.5% | 60.5% | -70.5% | 251.6% | — |
| EPS Growth | -341.8% | -341.8% | -152.8% | 704.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+329.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.54 → -2.37
Residual
+329.3%
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.