Real Estate / Real Estate ServicesHKSE
$0.34
+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 40.0/100
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
44/100
C
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
$202M
P/E
1.8x
↓EV/EBITDA
-0.0x
↓ROE
15.0%
↑Gross Margin
31.2%
↓Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.6%
FCF CAGR
-53.7%
FCF margin
2.8%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $904.9M · net income $97.8M · FCF $25.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $904.9M | $904.9M | $868.9M | $749.6M | $686.5M |
| Net Income | $97.8M | $97.8M | $87.0M | $28.1M | $-334.3M |
| EBITDA | $163.6M | $163.6M | $112.5M | $74.8M | $-293.0M |
| EPS | — | — | 0.15 | 0.05 | -0.59 |
| Gross Margin | 31.2% | 31.2% | 28.2% | 32.2% | 33.4% |
| Operating Margin | 15.0% | 15.0% | 12.4% | 18.8% | -5.3% |
| Net Margin | 10.8% | 10.8% | 10.0% | 3.8% | -48.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.08 | 0.02 | 0.01 |
| Current Ratio | 1.65 | 1.65 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $25.1M | $25.1M | $27.5M | $10.2M | $253.1M |
| Returns | |||||
| ROE | 15.0% | 15.0% | 14.9% | 5.2% | -65.5% |
| Valuation | |||||
| P/E | 1.79 | 1.79 | 4.05 | 17.54 | — |
| EV/EBITDA | -0.04 | -0.04 | 1.20 | 3.29 | — |
| P/B | 0.31 | 0.31 | 0.60 | 0.92 | 0.97 |
| Growth & Yield | |||||
| Revenue Growth | 4.1% | 4.1% | 15.9% | 9.2% | — |
| EPS Growth | — | — | 204.0% | 108.4% | — |
| Dividend Yield | 16.2% | 16.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-18.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.15 → n/d
Residual
-34.6%
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.