Real Estate / Real Estate - DevelopmentKuala Lumpur
$0.18
+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 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
13/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$122M
P/E
N/A
•EV/EBITDA
28.4x
↑ROE
-0.7%
↓Gross Margin
75.3%
↑Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
-51.1%
FCF CAGR
—
FCF margin
-141.8%
FCF / Net income
6.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $30.9M · net income $-6.3M · FCF $-43.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $30.9M | $30.9M | $70.5M | $129.0M |
| Net Income | $-6.3M | $-6.3M | $-8.0M | $-71.2M |
| EBITDA | $11.4M | $11.4M | $10.0M | $-56.0M |
| EPS | -0.01 | -0.01 | -0.01 | -0.11 |
| Gross Margin | 75.3% | 75.3% | 20.8% | 33.2% |
| Operating Margin | -27.1% | -27.1% | -34.3% | -45.5% |
| Net Margin | -20.3% | -20.3% | -11.3% | -55.2% |
| Balance Sheet | ||||
| Debt/Equity | 0.16 | 0.16 | 0.18 | 0.19 |
| Cash Flow | ||||
| Free Cash Flow | $-43.8M | $-43.8M | $20.2M | $34.5M |
| Returns | ||||
| ROE | -0.7% | -0.7% | -0.9% | -7.7% |
| Valuation | ||||
| EV/EBITDA | 28.41 | 28.41 | 35.25 | — |
| P/B | 0.20 | 0.20 | 0.25 | 0.29 |
| Growth & Yield | ||||
| Revenue Growth | -56.2% | -56.2% | -45.3% | — |
| EPS Growth | 21.3% | 21.3% | 88.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-18.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.01
Residual
-18.2%
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.