Real Estate / Real Estate ServicesHKSE
$1.30
-0.03 (-2.26%)
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
34/100
D
Piotroski
1/9
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
$1.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.0%
↓Gross Margin
57.6%
↑Debt/Equity
1.09
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+52.4%
FCF CAGR
—
FCF margin
-49.7%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $229.8M · net income $-132.0M · FCF $-114.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $229.8M | $229.8M | $207.2M | $85.5M | $64.9M |
| Net Income | $-132.0M | $-132.0M | $18.3M | $-256.4M | $-242.0M |
| EBITDA | $-44.8M | $-44.8M | $88.2M | $-184.0M | $-189.6M |
| EPS | -0.10 | -0.10 | 0.01 | -0.19 | — |
| Gross Margin | 57.6% | 57.6% | 65.9% | 25.7% | 7.0% |
| Operating Margin | -33.3% | -33.3% | 19.0% | -64.7% | -114.5% |
| Net Margin | -57.4% | -57.4% | 8.8% | -299.8% | -372.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.09 | 1.09 | 0.42 | 0.43 | 0.33 |
| Current Ratio | 2.18 | 2.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-114.2M | $-114.2M | $5.4M | $-4.6M | $-25.2M |
| Returns | |||||
| ROE | -13.0% | -13.0% | 1.5% | -21.4% | -15.2% |
| Valuation | |||||
| P/E | — | — | 73.13 | — | — |
| EV/EBITDA | — | — | 15.34 | — | — |
| P/B | 1.75 | 1.75 | 1.11 | 0.23 | 0.36 |
| Growth & Yield | |||||
| Revenue Growth | 10.9% | 10.9% | 142.3% | 31.8% | — |
| EPS Growth | -819.4% | -819.4% | 107.2% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+1.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -0.10
Residual
+1.6%
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.