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 33.0/100
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
71/100
B
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
$165M
P/E
5.6x
↓EV/EBITDA
2.0x
↓ROE
9.6%
↑Gross Margin
66.6%
↑Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.5%
FCF CAGR
-20.9%
FCF margin
6.4%
FCF / Net income
0.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $331.8M · net income $24.0M · FCF $21.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $331.8M | $331.8M | $367.8M | $377.5M | $358.3M |
| Net Income | $24.0M | $24.0M | $16.7M | $21.5M | $12.3M |
| EBITDA | $52.2M | $52.2M | $54.5M | $86.2M | $38.6M |
| EPS | 0.05 | 0.05 | 0.03 | 0.04 | 0.03 |
| Gross Margin | 66.6% | 66.6% | 59.2% | 61.4% | 69.3% |
| Operating Margin | 10.8% | 10.8% | 10.1% | 16.0% | 9.0% |
| Net Margin | 7.2% | 7.2% | 4.5% | 5.7% | 3.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.48 | 0.39 | 0.53 |
| Current Ratio | 2.06 | 2.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $21.1M | $21.1M | $2.3M | $23.0M | $42.6M |
| Returns | |||||
| ROE | 9.6% | 9.6% | 7.3% | 9.3% | 5.3% |
| Valuation | |||||
| P/E | 5.58 | 5.58 | 6.41 | 7.95 | 21.56 |
| EV/EBITDA | 1.97 | 1.97 | -1.47 | -0.27 | 1.60 |
| P/B | 0.66 | 0.66 | 0.47 | 0.74 | 1.15 |
| Growth & Yield | |||||
| Revenue Growth | -9.8% | -9.8% | -2.6% | 5.4% | — |
| EPS Growth | 44.1% | 44.1% | -22.7% | 37.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-15.3%
EPS terminal req.
$0.03
Spread vs growth
59.5%
5Y implied EPS CAGR
-6.0%
EPS terminal req.
$0.04
Spread vs growth
50.1%
10Y implied EPS CAGR
1.7%
EPS terminal req.
$0.06
Spread vs growth
42.4%
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
+67.5%
Start / end P/E
5.9x → 6.8x
EPS bridge
0.03 → 0.05
Residual
+7.2%
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.