Real Estate / Real Estate ServicesHKSE
$1.48
+0.08 (+5.71%)
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 23.0/100
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
56/100
C
Piotroski
2/9
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
$556M
P/E
4.2x
↓EV/EBITDA
0.3x
↓ROE
4.9%
↑Gross Margin
20.9%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.7%
FCF CAGR
—
FCF margin
-1.9%
FCF / Net income
-0.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.91B · net income $112.6M · FCF $-36.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.91B | $1.91B | $1.96B | $1.83B | $2.01B |
| Net Income | $112.6M | $112.6M | $113.8M | $126.3M | $242.1M |
| EBITDA | $164.5M | $164.5M | $153.4M | $171.8M | $330.1M |
| EPS | — | — | 0.30 | 0.34 | 0.64 |
| Gross Margin | 20.9% | 20.9% | 21.2% | 24.9% | 31.9% |
| Operating Margin | 15.0% | 15.0% | 14.5% | 17.3% | 23.4% |
| Net Margin | 5.9% | 5.9% | 5.8% | 6.9% | 12.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
| Current Ratio | 1.99 | 1.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-36.0M | $-36.0M | $-60.1M | $-27.8M | $-595.8M |
| Returns | |||||
| ROE | 4.9% | 4.9% | 5.2% | 6.1% | 11.6% |
| Valuation | |||||
| P/E | 4.23 | 4.23 | 5.97 | 4.56 | 4.06 |
| EV/EBITDA | 0.27 | 0.27 | 0.80 | -0.50 | 0.51 |
| P/B | 0.24 | 0.24 | 0.31 | 0.28 | 0.47 |
| Growth & Yield | |||||
| Revenue Growth | -2.2% | -2.2% | 6.8% | -9.1% | — |
| EPS Growth | — | — | -11.8% | -46.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-1.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.30 → n/d
Residual
-1.3%
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.