Real Estate / Real Estate ServicesHKSE
$0.32
+0.03 (+8.47%)
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 100.0/100
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
32/100
D
Piotroski
5/9
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
$196M
P/E
1.3x
↓EV/EBITDA
1.0x
↓ROE
-9191.9%
↓Gross Margin
28.2%
↓Debt/Equity
-10.38
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.6%
FCF CAGR
-9.9%
FCF margin
3.9%
FCF / Net income
0.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $821.2M · net income $129.1M · FCF $32.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $821.2M | $821.2M | $858.8M | $868.2M | $944.8M |
| Net Income | $129.1M | $129.1M | $8.2M | $-80.9M | $-664.3M |
| EBITDA | $169.4M | $169.4M | $49.0M | $-34.8M | $-623.0M |
| EPS | — | — | 0.01 | -0.13 | -1.09 |
| Gross Margin | 28.2% | 28.2% | 28.1% | 27.9% | 29.6% |
| Operating Margin | 29.6% | 29.6% | 18.0% | 20.3% | 20.6% |
| Net Margin | 15.7% | 15.7% | 0.9% | -9.3% | -70.3% |
| Balance Sheet | |||||
| Debt/Equity | -10.38 | -10.38 | -0.19 | -0.22 | -0.71 |
| Current Ratio | 0.74 | 0.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $32.2M | $32.2M | $33.0M | $38.6M | $44.1M |
| Returns | |||||
| ROE | -9191.9% | -9191.9% | -6.3% | 58.4% | 1150.2% |
| Valuation | |||||
| P/E | 1.33 | 1.33 | 44.00 | — | — |
| EV/EBITDA | 1.04 | 1.04 | 4.76 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -4.4% | -4.4% | -1.1% | -8.1% | — |
| EPS Growth | — | — | 107.7% | 88.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-9.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
-9.9%
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.