Real Estate / Real Estate - DevelopmentHKSE
$0.23
-0.01 (-3.81%)
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
30/100
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
$10.5B
P/E
1.6x
↓EV/EBITDA
7.5x
↓ROE
-379.6%
↓Gross Margin
-27.8%
↓Debt/Equity
-175.37
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-28.9%
FCF CAGR
-64.3%
FCF margin
1.0%
FCF / Net income
0.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $154.89B · net income $3.26B · FCF $1.53B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $154.89B | $154.89B | $252.76B | $401.01B | $430.37B |
| Net Income | $3.26B | $3.26B | $-32.84B | $-178.40B | $-6.05B |
| EBITDA | $20.30B | $20.30B | $-15.55B | $-159.67B | $7.63B |
| EPS | — | — | -1.19 | -6.49 | -0.26 |
| Gross Margin | -27.8% | -27.8% | -0.7% | -23.3% | 7.6% |
| Operating Margin | -33.7% | -33.7% | -5.0% | -28.1% | 2.0% |
| Net Margin | 2.1% | 2.1% | -13.0% | -44.5% | -1.4% |
| Balance Sheet | |||||
| Debt/Equity | -175.37 | -175.37 | -35.63 | 9.70 | 1.33 |
| Current Ratio | 1.00 | 1.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.53B | $1.53B | $-3.32B | $-77.06B | $33.68B |
| Returns | |||||
| ROE | -379.6% | -379.6% | 457.0% | -687.6% | -3.0% |
| Valuation | |||||
| P/E | 1.62 | 1.62 | — | — | — |
| EV/EBITDA | 7.46 | 7.46 | — | — | 28.18 |
| P/B | — | — | — | 0.78 | 0.35 |
| Growth & Yield | |||||
| Revenue Growth | -38.7% | -38.7% | -37.0% | -6.8% | — |
| EPS Growth | — | — | 81.7% | -2396.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-41.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.19 → n/d
Residual
-41.8%
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.