Real Estate / Real Estate - DevelopmentHKSE
$0.03
+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 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
18/100
F
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
$87M
P/E
N/A
•EV/EBITDA
N/A
•ROE
90.5%
↑Gross Margin
-17.3%
↓Debt/Equity
-4.56
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-40.0%
FCF CAGR
-71.0%
FCF margin
0.9%
FCF / Net income
-0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.32B · net income $-4.12B · FCF $39.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.32B | $4.32B | $11.31B | $19.79B | $20.01B |
| Net Income | $-4.12B | $-4.12B | $-5.02B | $-7.21B | $-3.88B |
| EBITDA | $-2.90B | $-2.90B | $-3.63B | $-5.21B | $-1.95B |
| EPS | -1.23 | -1.23 | -1.50 | -2.16 | -1.16 |
| Gross Margin | -17.3% | -17.3% | -1.6% | -3.4% | 8.3% |
| Operating Margin | -25.9% | -25.9% | -6.1% | -7.8% | 1.5% |
| Net Margin | -95.5% | -95.5% | -44.4% | -36.4% | -19.4% |
| Balance Sheet | |||||
| Debt/Equity | -4.56 | -4.56 | -49.98 | 4.77 | 2.15 |
| Current Ratio | 0.76 | 0.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $39.1M | $39.1M | $-473.2M | $314.0M | $1.61B |
| Returns | |||||
| ROE | 90.5% | 90.5% | 1160.4% | -154.0% | -32.6% |
| Valuation | |||||
| P/B | — | — | — | 0.06 | 0.15 |
| Growth & Yield | |||||
| Revenue Growth | -61.8% | -61.8% | -42.9% | -1.1% | — |
| EPS Growth | 17.9% | 17.9% | 30.4% | -86.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-52.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.50 → -1.23
Residual
-52.7%
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.