Real Estate / Real Estate ServicesHKSE
$1.02
+0.02 (+2.00%)
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
40/100
C
Piotroski
3/9
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
$204M
P/E
N/A
•EV/EBITDA
9.8x
↓ROE
-7.2%
↓Gross Margin
24.2%
↓Debt/Equity
0.07
↓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
—
FCF margin
0.5%
FCF / Net income
-0.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $400.5M · net income $-17.5M · FCF $2.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $400.5M | $400.5M | $419.6M | $449.3M | $437.1M |
| Net Income | $-17.5M | $-17.5M | $-28.4M | $-10.0M | $3.2M |
| EBITDA | $8.8M | $8.8M | $3.1M | $24.1M | $29.1M |
| EPS | — | — | -0.14 | -0.05 | 0.02 |
| Gross Margin | 24.2% | 24.2% | 27.0% | 28.0% | 32.7% |
| Operating Margin | 6.2% | 6.2% | 13.4% | 15.3% | 19.3% |
| Net Margin | -4.4% | -4.4% | -6.8% | -2.2% | 0.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.06 | 0.06 | 0.07 |
| Current Ratio | 1.54 | 1.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.2M | $2.2M | $-28.0M | $53.4M | $-34.0M |
| Returns | |||||
| ROE | -7.2% | -7.2% | -10.8% | -3.4% | 1.1% |
| Valuation | |||||
| P/E | — | — | — | — | 137.65 |
| EV/EBITDA | 9.81 | 9.81 | -20.14 | 7.26 | 10.76 |
| P/B | 0.84 | 0.84 | 0.22 | 1.15 | 1.46 |
| Growth & Yield | |||||
| Revenue Growth | -4.6% | -4.6% | -6.6% | 2.8% | — |
| EPS Growth | — | — | -184.8% | -393.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+277.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.14 → n/d
Residual
+277.8%
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.