Real Estate / Real Estate - DevelopmentHKSE
$0.17
+0.01 (+8.50%)
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
25/100
D
Piotroski
5/9
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
$62M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-48.6%
↓Gross Margin
11.1%
↓Debt/Equity
0.29
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.0%
FCF CAGR
—
FCF margin
19.5%
FCF / Net income
-0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $74.5M · net income $-281.4M · FCF $14.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $74.5M | $74.5M | $103.3M | $87.7M | $86.9M |
| Net Income | $-281.4M | $-281.4M | $-173.9M | $-189.3M | $-34.9M |
| EBITDA | $-211.7M | $-211.7M | $-149.6M | $-177.5M | $-31.2M |
| EPS | -0.75 | -0.75 | -0.46 | -0.50 | -0.09 |
| Gross Margin | 11.1% | 11.1% | -27.3% | 2.9% | 12.8% |
| Operating Margin | -45.9% | -45.9% | -66.5% | -36.9% | -17.1% |
| Net Margin | -377.9% | -377.9% | -168.3% | -215.9% | -40.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.29 | 0.29 | 0.32 | 0.30 | 0.27 |
| Current Ratio | 7.12 | 7.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $14.5M | $14.5M | $-158000.00 | $-88.2M | $-15.1M |
| Returns | |||||
| ROE | -48.6% | -48.6% | -20.2% | -18.3% | -2.8% |
| Valuation | |||||
| P/B | 0.11 | 0.11 | 0.07 | 0.13 | 0.16 |
| Growth & Yield | |||||
| Revenue Growth | -28.0% | -28.0% | 17.8% | 0.9% | — |
| EPS Growth | -61.8% | -61.8% | 8.1% | -441.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+1.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.46 → -0.75
Residual
+1.8%
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.