Communication Services / Electronic Gaming & MultimediaHKSE
$0.50
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $33.2M · quality 50.7/100
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
55/100
C
Piotroski
7/9
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
$875M
P/E
7.1x
↓EV/EBITDA
6.3x
↓ROE
17.7%
↑Gross Margin
91.8%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+61.7%
FCF CAGR
—
FCF margin
16.7%
FCF / Net income
1.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $810.2M · net income $105.3M · FCF $135.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $810.2M | $810.2M | $276.7M | $226.2M | $191.5M |
| Net Income | $105.3M | $105.3M | $-44.4M | $52.0M | $-29.6M |
| EBITDA | $117.5M | $117.5M | $-35.4M | $63.6M | $-10.6M |
| EPS | — | — | -0.03 | 0.03 | -0.02 |
| Gross Margin | 91.8% | 91.8% | 85.7% | 86.0% | 80.5% |
| Operating Margin | 15.7% | 15.7% | -14.6% | 18.0% | -12.4% |
| Net Margin | 13.0% | 13.0% | -16.0% | 23.0% | -15.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.19 | 0.19 | 0.17 |
| Current Ratio | 2.89 | 2.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $135.2M | $135.2M | $-12.2M | $33.2M | $-19.6M |
| Returns | |||||
| ROE | 17.7% | 17.7% | -9.4% | 10.2% | -6.6% |
| Valuation | |||||
| P/E | 7.14 | 7.14 | — | 7.60 | — |
| EV/EBITDA | 6.30 | 6.30 | — | 5.22 | — |
| P/B | 1.47 | 1.47 | 0.80 | 0.77 | 1.25 |
| Growth & Yield | |||||
| Revenue Growth | 192.8% | 192.8% | 22.4% | 18.1% | — |
| EPS Growth | — | — | -200.0% | 250.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+143.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → n/d
Residual
+143.9%
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.