Real Estate / Real Estate - DevelopmentHKSE
$0.03
-0.00 (-7.41%)
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 58.0/100
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
20/100
D
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
$41M
P/E
N/A
•EV/EBITDA
N/A
•ROE
61.2%
↑Gross Margin
6.7%
↓Debt/Equity
-5.26
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.9%
FCF CAGR
-64.5%
FCF margin
3.8%
FCF / Net income
-0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $559.1M · net income $-408.9M · FCF $21.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $559.1M | $559.1M | $3.43B | $513.5M | $513.3M |
| Net Income | $-408.9M | $-408.9M | $-344.1M | $-1.84B | $-721.9M |
| EBITDA | $-347.3M | $-347.3M | $1.4M | $-1.95B | $-984.9M |
| EPS | -0.25 | -0.25 | -0.21 | -1.11 | -0.44 |
| Gross Margin | 6.7% | 6.7% | 14.6% | 9.0% | 14.3% |
| Operating Margin | -59.7% | -59.7% | -0.4% | -18.8% | -21.4% |
| Net Margin | -73.1% | -73.1% | -10.0% | -357.5% | -140.6% |
| Balance Sheet | |||||
| Debt/Equity | -5.26 | -5.26 | -10.61 | 8.34 | 1.64 |
| Current Ratio | 1.10 | 1.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $21.0M | $21.0M | $-105.2M | $371.2M | $467.9M |
| Returns | |||||
| ROE | 61.2% | 61.2% | 109.8% | -467.7% | -32.1% |
| Valuation | |||||
| EV/EBITDA | — | — | 2686.42 | — | — |
| P/B | — | — | — | 4.40 | 0.92 |
| Growth & Yield | |||||
| Revenue Growth | -83.7% | -83.7% | 567.4% | 0.0% | — |
| EPS Growth | -19.0% | -19.0% | 81.1% | -152.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-87.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.21 → -0.25
Residual
-87.9%
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.