Real Estate / Real Estate ServicesHKSE
$0.17
-0.00 (-1.20%)
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 2.0/100
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
64/100
B
Piotroski
7/9
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
$307M
P/E
8.3x
↓EV/EBITDA
-5.9x
↓ROE
0.6%
↓Gross Margin
19.9%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+16.9%
FCF CAGR
-31.8%
FCF margin
3.8%
FCF / Net income
3.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.10B · net income $24.0M · FCF $79.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.10B | $2.10B | $1.95B | $1.52B | $1.31B |
| Net Income | $24.0M | $24.0M | $19.0M | $23.0M | $31.4M |
| EBITDA | $138.4M | $138.4M | $105.2M | $91.2M | $120.2M |
| EPS | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 |
| Gross Margin | 19.9% | 19.9% | 21.0% | 29.8% | 32.1% |
| Operating Margin | 8.7% | 8.7% | 9.1% | 13.7% | 15.8% |
| Net Margin | 1.1% | 1.1% | 1.0% | 1.5% | 2.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 |
| Current Ratio | 3.08 | 3.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $79.7M | $79.7M | $63.1M | $56.5M | $250.8M |
| Returns | |||||
| ROE | 0.6% | 0.6% | 0.4% | 0.5% | 0.7% |
| Valuation | |||||
| P/E | 8.25 | 8.25 | 12.99 | 19.42 | 29.49 |
| EV/EBITDA | -5.87 | -5.87 | -6.83 | -5.18 | 1.50 |
| P/B | 0.07 | 0.07 | 0.06 | 0.10 | 0.22 |
| Growth & Yield | |||||
| Revenue Growth | 7.5% | 7.5% | 28.1% | 16.2% | — |
| EPS Growth | 6.3% | 6.3% | -17.8% | -26.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
2.7%
EPS terminal req.
$0.01
Spread vs growth
3.6%
5Y implied EPS CAGR
5.6%
EPS terminal req.
$0.02
Spread vs growth
0.7%
10Y implied EPS CAGR
7.8%
EPS terminal req.
$0.03
Spread vs growth
-1.5%
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
+5.1%
Start / end P/E
12.4x → 12.2x
EPS bridge
0.01 → 0.01
Residual
-0.1%
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.