Real Estate / Real Estate ServicesHKSEHK
$2.69
+0.02 (+0.75%)
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 76.0/100
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
61/100
B
Piotroski
3/9
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
$3.8B
P/E
9.0x
↓EV/EBITDA
0.9x
↓ROE
17.9%
↑Gross Margin
21.2%
↓Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+19.2%
FCF CAGR
+6.6%
FCF margin
15.0%
FCF / Net income
1.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.88B · net income $358.9M · FCF $580.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.88B | $3.88B | $3.29B | $3.57B | $2.29B |
| Net Income | $358.9M | $358.9M | $323.5M | $467.3M | $247.2M |
| EBITDA | $539.4M | $539.4M | $452.3M | $756.8M | $272.5M |
| EPS | — | — | 0.23 | 0.34 | 0.18 |
| Gross Margin | 21.2% | 21.2% | 21.5% | 28.1% | 23.4% |
| Operating Margin | 10.7% | 10.7% | 10.3% | 18.1% | 11.0% |
| Net Margin | 9.2% | 9.2% | 9.8% | 13.1% | 10.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.03 | 0.04 | 0.02 |
| Current Ratio | 1.79 | 1.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $580.2M | $580.2M | $247.6M | $155.2M | $478.6M |
| Returns | |||||
| ROE | 17.9% | 17.9% | 18.4% | 27.1% | 19.8% |
| Valuation | |||||
| P/E | 8.97 | 8.97 | 10.65 | 9.74 | 24.67 |
| EV/EBITDA | 0.92 | 0.92 | 1.24 | 2.19 | 12.05 |
| P/B | 1.89 | 1.89 | 1.94 | 2.64 | 4.78 |
| Growth & Yield | |||||
| Revenue Growth | 17.8% | 17.8% | -7.7% | 55.8% | — |
| EPS Growth | — | — | -32.4% | 88.9% | — |
| Dividend Yield | 5.6% | 5.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+10.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.23 → n/d
Residual
+4.7%
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.