Real Estate / Real Estate - DevelopmentHKSE
$13.50
-0.46 (-3.30%)
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
28/100
D
Piotroski
2/9
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
$2.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-84.5%
↓Gross Margin
20.0%
↓Debt/Equity
1.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-64.5%
FCF CAGR
—
FCF margin
-24.2%
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $59.1M · net income $-452.3M · FCF $-14.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $59.1M | $59.1M | $43.1M | $1.53B | $1.33B |
| Net Income | $-452.3M | $-452.3M | $-311.3M | $-52.6M | $7.6M |
| EBITDA | $-427.2M | $-427.2M | $-363.3M | $-12.4M | $100.6M |
| EPS | -2.31 | -2.31 | -1.59 | -0.27 | 0.04 |
| Gross Margin | 20.0% | 20.0% | 27.2% | 6.4% | 15.5% |
| Operating Margin | -457.5% | -457.5% | -287.2% | 0.9% | 4.5% |
| Net Margin | -765.1% | -765.1% | -721.7% | -3.4% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.85 | 1.85 | 1.00 | 0.63 | 0.62 |
| Current Ratio | 1.26 | 1.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-14.3M | $-14.3M | $-186.6M | $-291.3M | $24.6M |
| Returns | |||||
| ROE | -84.5% | -84.5% | -31.5% | -4.1% | 0.6% |
| Valuation | |||||
| P/E | — | — | — | — | 102.83 |
| EV/EBITDA | — | — | — | — | 12.07 |
| P/B | 4.94 | 4.94 | 0.29 | — | 0.58 |
| Growth & Yield | |||||
| Revenue Growth | 37.0% | 37.0% | -97.2% | 15.2% | — |
| EPS Growth | -45.3% | -45.3% | -491.6% | -789.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+658.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.59 → -2.31
Residual
+658.4%
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.