Real Estate / Real Estate ServicesHKSE
$1.74
+0.09 (+5.45%)
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
33/100
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
$705M
P/E
N/A
•EV/EBITDA
29.2x
↑ROE
-19.8%
↓Gross Margin
12.3%
↓Debt/Equity
3.61
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.5%
FCF CAGR
—
FCF margin
0.2%
FCF / Net income
-0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.08B · net income $-25.0M · FCF $2.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.08B | $1.08B | $966.8M | $919.7M | $917.6M |
| Net Income | $-25.0M | $-25.0M | $-50.3M | $-74.5M | $12.5M |
| EBITDA | $33.6M | $33.6M | $7.1M | $-52.8M | $70.1M |
| EPS | — | — | -0.13 | -0.19 | 0.03 |
| Gross Margin | 12.3% | 12.3% | 11.9% | 8.1% | 14.2% |
| Operating Margin | 1.7% | 1.7% | -2.5% | -7.4% | 3.7% |
| Net Margin | -2.3% | -2.3% | -5.2% | -8.1% | 1.4% |
| Balance Sheet | |||||
| Debt/Equity | 3.61 | 3.61 | 2.77 | 1.87 | 1.23 |
| Current Ratio | 1.02 | 1.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.7M | $2.7M | $-3.2M | $-31.8M | $-13.3M |
| Returns | |||||
| ROE | -19.8% | -19.8% | -33.1% | -36.7% | 4.4% |
| Valuation | |||||
| P/E | — | — | — | — | 20.00 |
| EV/EBITDA | 29.24 | 29.24 | 48.86 | — | 5.92 |
| P/B | 5.59 | 5.59 | 0.52 | 0.74 | 0.84 |
| Growth & Yield | |||||
| Revenue Growth | 11.4% | 11.4% | 5.1% | 0.2% | — |
| EPS Growth | — | — | 31.6% | -733.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+607.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.13 → n/d
Residual
+607.3%
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.