Real Estate / Real Estate ServicesHKSE
$1.28
+0.03 (+2.40%)
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
11/100
F
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
$5.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-101.0%
↓Gross Margin
64.3%
↑Debt/Equity
1.80
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-22.5%
FCF CAGR
-42.5%
FCF margin
10.5%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.58B · net income $-24.09B · FCF $693.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.58B | $6.58B | $7.82B | $11.51B | $14.14B |
| Net Income | $-24.09B | $-24.09B | $-3.49B | $-2.41B | $678.6M |
| EBITDA | $-26.19B | $-26.19B | $-1.55B | $433.2M | $4.47B |
| EPS | -5.53 | -5.53 | -0.80 | -0.55 | 0.16 |
| Gross Margin | 64.3% | 64.3% | 63.8% | 61.1% | 62.6% |
| Operating Margin | 32.5% | 32.5% | 32.7% | 33.4% | 39.2% |
| Net Margin | -366.1% | -366.1% | -44.6% | -21.0% | 4.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.80 | 1.80 | 0.65 | 0.74 | 0.70 |
| Current Ratio | 0.22 | 0.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $693.1M | $693.1M | $146.5M | $2.32B | $3.64B |
| Returns | |||||
| ROE | -101.0% | -101.0% | -7.2% | -4.7% | 1.2% |
| Valuation | |||||
| P/E | — | — | — | — | 16.69 |
| EV/EBITDA | — | — | — | 104.22 | 10.56 |
| P/B | 0.23 | 0.23 | 0.16 | 0.18 | 0.21 |
| Growth & Yield | |||||
| Revenue Growth | -15.8% | -15.8% | -32.1% | -18.6% | — |
| EPS Growth | -591.3% | -591.3% | -45.5% | -443.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-3.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.80 → -5.53
Residual
-3.8%
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.