Real Estate / Real Estate ServicesHKSE
$4.45
+0.14 (+3.21%)
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 48.0/100
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
57/100
C
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
$2.5B
P/E
63.6x
↑EV/EBITDA
25.4x
↑ROE
10.7%
↑Gross Margin
21.6%
↓Debt/Equity
1.09
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+22.3%
FCF CAGR
—
FCF margin
19.3%
FCF / Net income
2.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $488.4M · net income $33.4M · FCF $94.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $488.4M | $488.4M | $453.5M | $339.9M | $267.3M |
| Net Income | $33.4M | $33.4M | $37.0M | $39.2M | $33.6M |
| EBITDA | $104.0M | $104.0M | $98.3M | $73.2M | $39.6M |
| EPS | — | — | 0.06 | 0.06 | 0.05 |
| Gross Margin | 21.6% | 21.6% | 22.0% | 26.8% | 35.4% |
| Operating Margin | 10.6% | 10.6% | 10.7% | 13.9% | 8.4% |
| Net Margin | 6.8% | 6.8% | 8.2% | 11.5% | 12.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.09 | 1.09 | 1.10 | 0.95 | — |
| Current Ratio | 1.66 | 1.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $94.4M | $94.4M | $55.8M | $-6.8M | $-32.4M |
| Returns | |||||
| ROE | 10.7% | 10.7% | 13.8% | 12.8% | 11.3% |
| Valuation | |||||
| P/E | 63.57 | 63.57 | 17.44 | 22.03 | 22.43 |
| EV/EBITDA | 25.36 | 25.36 | 7.82 | 12.84 | 12.72 |
| P/B | 7.91 | 7.91 | 2.40 | 2.83 | 2.54 |
| Growth & Yield | |||||
| Revenue Growth | 7.7% | 7.7% | 33.4% | 27.2% | — |
| EPS Growth | — | — | 2.7% | 16.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+226.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.06 → n/d
Residual
+226.1%
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.