Real Estate / Real Estate ServicesHKSE
$1.80
+0.01 (+0.56%)
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
40/100
C
Piotroski
4/9
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
$701M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.3%
↓Gross Margin
29.0%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+19.1%
FCF CAGR
+193.1%
FCF margin
50.5%
FCF / Net income
-3.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $596.7M · net income $-92.4M · FCF $301.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $596.7M | $596.7M | $775.5M | $364.3M | $353.2M |
| Net Income | $-92.4M | $-92.4M | $-50.5M | $27.7M | $28.2M |
| EBITDA | $-36.4M | $-36.4M | $-7.9M | $99.2M | $99.4M |
| EPS | -0.24 | -0.24 | -0.13 | 0.07 | 0.07 |
| Gross Margin | 29.0% | 29.0% | 17.3% | 47.9% | 46.4% |
| Operating Margin | 8.1% | 8.1% | -2.9% | 33.2% | 23.2% |
| Net Margin | -15.5% | -15.5% | -6.5% | 7.6% | 8.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.09 | 0.15 |
| Current Ratio | 7.54 | 7.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $301.3M | $301.3M | $244.4M | $-73.0M | $12.0M |
| Returns | |||||
| ROE | -2.3% | -2.3% | -1.2% | 0.6% | 0.7% |
| Valuation | |||||
| P/E | — | — | — | 17.43 | 29.29 |
| EV/EBITDA | — | — | — | 2.52 | 8.76 |
| P/B | 0.17 | 0.17 | 0.12 | 0.11 | 0.19 |
| Growth & Yield | |||||
| Revenue Growth | -23.1% | -23.1% | 112.9% | 3.1% | — |
| EPS Growth | -84.6% | -84.6% | -285.7% | 0.0% | — |
| Dividend Yield | 11.1% | 11.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+34.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.13 → -0.24
Residual
+23.3%
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.