Real Estate / Real Estate - DevelopmentHKSE
$0.60
+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
5/100
F
Piotroski
2/9
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
$450M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-41.8%
↓Gross Margin
-44.1%
↓Debt/Equity
1.17
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-32.3%
FCF CAGR
—
FCF margin
-9.3%
FCF / Net income
0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.32B · net income $-5.44B · FCF $-497.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.32B | $5.32B | $5.54B | $13.08B | $17.16B |
| Net Income | $-5.44B | $-5.44B | $-3.58B | $-3.43B | $41.5M |
| EBITDA | $-4.68B | $-4.68B | $-2.58B | $-2.50B | $2.28B |
| EPS | — | — | -5.50 | -5.29 | -0.66 |
| Gross Margin | -44.1% | -44.1% | -25.1% | -5.0% | 17.2% |
| Operating Margin | -59.0% | -59.0% | -42.0% | -14.3% | 7.7% |
| Net Margin | -102.1% | -102.1% | -64.7% | -26.2% | 0.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.17 | 1.17 | 0.91 | 1.00 | 1.18 |
| Current Ratio | 0.98 | 0.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-497.5M | $-497.5M | $2.03B | $2.54B | $2.09B |
| Returns | |||||
| ROE | -41.8% | -41.8% | -20.0% | -15.1% | 0.2% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 11.84 |
| P/B | 0.03 | 0.03 | 0.05 | 0.05 | 0.11 |
| Growth & Yield | |||||
| Revenue Growth | -3.9% | -3.9% | -57.7% | -23.8% | — |
| EPS Growth | — | — | -4.0% | -701.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.50 → n/d
Residual
-25.9%
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.