Real Estate / Real Estate ServicesHKSE
$0.44
+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
39/100
D
Piotroski
5/9
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
$178M
P/E
14.7x
↑EV/EBITDA
1.5x
↓ROE
5.0%
↑Gross Margin
22.8%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.8%
FCF CAGR
—
FCF margin
6.3%
FCF / Net income
2.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $362.4M · net income $11.2M · FCF $22.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $362.4M | $362.4M | $377.3M | $341.4M | $343.5M |
| Net Income | $11.2M | $11.2M | $-22.0M | $-14.0M | $-51.9M |
| EBITDA | $25.8M | $25.8M | $-16.3M | $-4.5M | $-45.8M |
| EPS | — | — | -0.05 | -0.03 | -0.13 |
| Gross Margin | 22.8% | 22.8% | 21.5% | 18.1% | 19.5% |
| Operating Margin | 10.9% | 10.9% | 7.9% | 2.8% | 5.4% |
| Net Margin | 3.1% | 3.1% | -5.8% | -4.1% | -15.1% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.00 | 0.00 | 0.00 |
| Current Ratio | 1.39 | 1.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $22.9M | $22.9M | $-25.2M | $2.0M | $-34.2M |
| Returns | |||||
| ROE | 5.0% | 5.0% | -10.3% | -6.0% | -24.5% |
| Valuation | |||||
| P/E | 14.67 | 14.67 | — | — | — |
| EV/EBITDA | 1.49 | 1.49 | — | — | — |
| P/B | 0.80 | 0.80 | 0.31 | 0.30 | 0.44 |
| Growth & Yield | |||||
| Revenue Growth | -3.9% | -3.9% | 10.5% | -0.6% | — |
| EPS Growth | — | — | -56.2% | 72.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+158.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → n/d
Residual
+158.8%
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.