Real Estate / Real Estate ServicesHKSE
$0.85
+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 34.0/100
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
68/100
B
Piotroski
6/9
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
$726M
P/E
6.5x
↓EV/EBITDA
0.7x
↓ROE
8.8%
↑Gross Margin
20.8%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.7%
FCF CAGR
+25.1%
FCF margin
6.4%
FCF / Net income
1.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.84B · net income $98.2M · FCF $118.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.84B | $1.84B | $1.78B | $1.71B | $1.70B |
| Net Income | $98.2M | $98.2M | $88.9M | $80.1M | $76.9M |
| EBITDA | $190.7M | $190.7M | $187.5M | $170.0M | $177.6M |
| EPS | — | — | 0.10 | 0.09 | 0.09 |
| Gross Margin | 20.8% | 20.8% | 20.6% | 20.5% | 21.0% |
| Operating Margin | 10.2% | 10.2% | 9.1% | 9.7% | 9.4% |
| Net Margin | 5.3% | 5.3% | 5.0% | 4.7% | 4.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.05 | 0.06 | 0.07 |
| Current Ratio | 1.76 | 1.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $118.7M | $118.7M | $34.8M | $96.9M | $60.6M |
| Returns | |||||
| ROE | 8.8% | 8.8% | 8.6% | 8.3% | 8.4% |
| Valuation | |||||
| P/E | 6.54 | 6.54 | 2.88 | 4.47 | 5.28 |
| EV/EBITDA | 0.75 | 0.75 | -1.26 | -0.66 | 0.12 |
| P/B | 0.65 | 0.65 | 0.25 | 0.37 | 0.44 |
| Growth & Yield | |||||
| Revenue Growth | 3.6% | 3.6% | 4.1% | 0.4% | — |
| EPS Growth | — | — | 10.6% | 4.4% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+160.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → n/d
Residual
+157.6%
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.