Real Estate / Real Estate - DevelopmentKuala Lumpur
$0.08
-0.01 (-5.88%)
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
26/100
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
$95M
P/E
N/A
•EV/EBITDA
10.1x
↓ROE
-5.6%
↓Gross Margin
24.8%
↓Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-13.1%
FCF CAGR
—
FCF margin
-9.6%
FCF / Net income
0.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $43.7M · net income $-12.8M · FCF $-4.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $43.7M | $43.7M | $61.6M | $61.4M | $66.5M |
| Net Income | $-12.8M | $-12.8M | $-27.9M | $-15.4M | $-4.8M |
| EBITDA | $10.3M | $10.3M | $-6.5M | $4.2M | $19.0M |
| EPS | -0.02 | -0.02 | -0.04 | -0.02 | -0.01 |
| Gross Margin | 24.8% | 24.8% | 28.7% | 21.8% | 33.0% |
| Operating Margin | -14.5% | -14.5% | -13.5% | -3.5% | -26.9% |
| Net Margin | -29.2% | -29.2% | -45.3% | -25.1% | -7.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.22 | 0.12 | 0.26 |
| Current Ratio | 1.20 | 1.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.2M | $-4.2M | $-19.7M | $45.1M | $279000.00 |
| Returns | |||||
| ROE | -5.6% | -5.6% | -11.9% | -5.9% | -1.8% |
| Valuation | |||||
| EV/EBITDA | 10.06 | 10.06 | — | 10.00 | 4.76 |
| P/B | 0.28 | 0.28 | 0.05 | 0.07 | 0.08 |
| Growth & Yield | |||||
| Revenue Growth | -29.0% | -29.0% | 0.3% | -7.7% | — |
| EPS Growth | 54.3% | 54.3% | -94.4% | -227.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → -0.02
Residual
-36.0%
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.