Real Estate / Real Estate - DevelopmentHKSE
$0.19
-0.01 (-4.52%)
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
14/100
F
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
$114M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-34.2%
↓Gross Margin
-41.4%
↓Debt/Equity
3.30
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-49.6%
FCF CAGR
+85.6%
FCF margin
91.8%
FCF / Net income
-0.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $152.9M · net income $-271.3M · FCF $140.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $152.9M | $152.9M | $1.20B | $300.4M | $1.20B |
| Net Income | $-271.3M | $-271.3M | $-162.2M | $-151.8M | $10.4M |
| EBITDA | $-189.4M | $-189.4M | $-62.5M | $-220.0M | $80.9M |
| EPS | — | — | -0.27 | -0.25 | 0.02 |
| Gross Margin | -41.4% | -41.4% | 9.9% | -14.0% | 30.1% |
| Operating Margin | -86.3% | -86.3% | 4.3% | -35.7% | 14.3% |
| Net Margin | -177.4% | -177.4% | -13.5% | -50.5% | 0.9% |
| Balance Sheet | |||||
| Debt/Equity | 3.30 | 3.30 | 2.55 | 2.06 | 2.09 |
| Current Ratio | 0.83 | 0.83 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $140.4M | $140.4M | $60.4M | $152.9M | $22.0M |
| Returns | |||||
| ROE | -34.2% | -34.2% | -15.2% | -10.9% | 0.7% |
| Valuation | |||||
| P/E | — | — | — | — | 42.00 |
| EV/EBITDA | — | — | — | — | 41.55 |
| P/B | 0.14 | 0.14 | 0.16 | 0.17 | 0.33 |
| Growth & Yield | |||||
| Revenue Growth | -87.2% | -87.2% | 299.0% | -74.9% | — |
| EPS Growth | — | — | -8.0% | -1350.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.27 → n/d
Residual
+0.0%
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.