Real Estate / Real Estate - DevelopmentHKSE
$0.54
+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 55.0/100
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
35/100
D
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
$97M
P/E
N/A
•EV/EBITDA
N/A
•ROE
86.6%
↑Gross Margin
8.8%
↓Debt/Equity
-1.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-44.6%
FCF CAGR
—
FCF margin
31.5%
FCF / Net income
-0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $452.7M · net income $-584.3M · FCF $142.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $452.7M | $452.7M | $796.4M | $2.39B | $2.66B |
| Net Income | $-584.3M | $-584.3M | $-823.9M | $-1.04B | $-1.05B |
| EBITDA | $-318.6M | $-318.6M | $-649.2M | $-476.7M | $-556.3M |
| EPS | — | — | -4.58 | -0.57 | -0.59 |
| Gross Margin | 8.8% | 8.8% | -3.4% | 3.0% | -5.0% |
| Operating Margin | -25.9% | -25.9% | -26.2% | -7.7% | -13.5% |
| Net Margin | -129.1% | -129.1% | -103.5% | -43.4% | -39.6% |
| Balance Sheet | |||||
| Debt/Equity | -1.05 | -1.05 | -44.83 | 6.11 | 2.99 |
| Current Ratio | 0.72 | 0.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $142.6M | $142.6M | $-27.2M | $382.8M | $-193.7M |
| Returns | |||||
| ROE | 86.6% | 86.6% | 882.2% | -141.2% | -58.9% |
| Valuation | |||||
| P/B | — | — | — | 0.08 | 0.10 |
| Growth & Yield | |||||
| Revenue Growth | -43.2% | -43.2% | -66.6% | -10.2% | — |
| EPS Growth | — | — | -696.5% | 1.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+89.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.58 → n/d
Residual
+89.5%
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.