Real Estate / Real Estate - DevelopmentHKSE
$0.23
+0.01 (+2.68%)
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
9/100
F
Piotroski
3/9
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
$952M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-22.9%
↓Gross Margin
5.8%
↓Debt/Equity
2.17
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.3%
FCF CAGR
-9.7%
FCF margin
12.7%
FCF / Net income
-0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $22.64B · net income $-5.89B · FCF $2.88B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $22.64B | $22.64B | $25.76B | $22.90B | $31.38B |
| Net Income | $-5.89B | $-5.89B | $-5.77B | $-2.59B | $445.7M |
| EBITDA | $-4.34B | $-4.34B | $-2.63B | $-538.3M | $5.22B |
| EPS | -1.42 | -1.42 | -1.39 | -0.64 | 0.10 |
| Gross Margin | 5.8% | 5.8% | 9.1% | 10.7% | 31.5% |
| Operating Margin | -1.0% | -1.0% | 2.0% | 1.5% | 22.9% |
| Net Margin | -26.0% | -26.0% | -22.4% | -11.3% | 1.4% |
| Balance Sheet | |||||
| Debt/Equity | 2.17 | 2.17 | 1.87 | 1.64 | 1.64 |
| Current Ratio | 0.79 | 0.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.88B | $2.88B | $1.54B | $5.06B | $3.90B |
| Returns | |||||
| ROE | -22.9% | -22.9% | -18.3% | -6.9% | 1.1% |
| Valuation | |||||
| P/E | — | — | — | — | 18.18 |
| EV/EBITDA | — | — | — | — | 12.21 |
| P/B | 0.04 | 0.04 | 0.06 | 0.07 | 0.19 |
| Growth & Yield | |||||
| Revenue Growth | -12.1% | -12.1% | 12.5% | -27.0% | — |
| EPS Growth | -2.2% | -2.2% | -117.2% | -747.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.39 → -1.42
Residual
-25.8%
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.