Real Estate / Real Estate - DevelopmentHKSE
$0.07
+0.00 (+4.41%)
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 100.0/100
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
29/100
D
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
$725M
P/E
0.0x
↓EV/EBITDA
1.5x
↓ROE
481.4%
↑Gross Margin
4.8%
↓Debt/Equity
7.78
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-27.9%
FCF CAGR
—
FCF margin
8.0%
FCF / Net income
0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.50B · net income $52.55B · FCF $763.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.50B | $9.50B | $11.56B | $26.16B | $25.39B |
| Net Income | $52.55B | $52.55B | $-28.53B | $-19.93B | $-13.06B |
| EBITDA | $55.83B | $55.83B | $-27.12B | $-16.52B | $-10.70B |
| EPS | — | — | -4.07 | -2.84 | -1.88 |
| Gross Margin | 4.8% | 4.8% | 2.1% | 6.5% | 13.4% |
| Operating Margin | -9.0% | -9.0% | -13.6% | -2.7% | -2.6% |
| Net Margin | 553.2% | 553.2% | -246.8% | -76.2% | -51.5% |
| Balance Sheet | |||||
| Debt/Equity | 7.78 | 7.78 | -3.34 | -11.14 | 17.14 |
| Current Ratio | 1.31 | 1.31 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $763.9M | $763.9M | $-316.4M | $-435.7M | $-6.33B |
| Returns | |||||
| ROE | 481.4% | 481.4% | 70.3% | 165.4% | -166.2% |
| Valuation | |||||
| P/E | 0.01 | 0.01 | — | — | — |
| EV/EBITDA | 1.52 | 1.52 | — | — | — |
| P/B | 0.06 | 0.06 | — | — | 0.75 |
| Growth & Yield | |||||
| Revenue Growth | -17.8% | -17.8% | -55.8% | 3.0% | — |
| EPS Growth | — | — | -43.2% | -50.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-55.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.07 → n/d
Residual
-55.1%
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.