Real Estate / Real Estate ServicesHKSE
$0.78
+0.02 (+2.63%)
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 50.0/100
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
58/100
C
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
$230M
P/E
4.1x
↓EV/EBITDA
3.7x
↓ROE
11.9%
↑Gross Margin
13.7%
↓Debt/Equity
0.49
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.4%
FCF CAGR
—
FCF margin
-0.1%
FCF / Net income
-0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $930.8M · net income $46.3M · FCF $-884000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $930.8M | $930.8M | $903.7M | $768.4M | $692.0M |
| Net Income | $46.3M | $46.3M | $45.6M | $41.5M | $40.2M |
| EBITDA | $92.1M | $92.1M | $91.8M | $89.7M | $84.9M |
| EPS | — | — | 0.15 | 0.14 | 0.13 |
| Gross Margin | 13.7% | 13.7% | 14.2% | 17.3% | 17.7% |
| Operating Margin | 5.8% | 5.8% | 6.5% | 7.3% | 7.6% |
| Net Margin | 5.0% | 5.0% | 5.0% | 5.4% | 5.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.49 | 0.49 | 0.45 | 0.50 | 0.89 |
| Current Ratio | 1.48 | 1.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-884000.00 | $-884000.00 | $27.8M | $47.8M | $-22.5M |
| Returns | |||||
| ROE | 11.9% | 11.9% | 12.9% | 12.2% | 20.0% |
| Valuation | |||||
| P/E | 4.11 | 4.11 | 4.13 | 5.43 | — |
| EV/EBITDA | 3.67 | 3.67 | 1.91 | 2.19 | — |
| P/B | 0.59 | 0.59 | 0.52 | 0.65 | — |
| Growth & Yield | |||||
| Revenue Growth | 3.0% | 3.0% | 17.6% | 11.0% | — |
| EPS Growth | — | — | 7.1% | 4.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+27.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.15 → n/d
Residual
+27.9%
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.