Communication Services / Electronic Gaming & MultimediaHKSE
$4.85
-0.04 (-0.82%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $113.5M · quality 79.3/100
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
$692M
P/E
6.0x
↓EV/EBITDA
1.6x
↓ROE
22.4%
↑Gross Margin
52.1%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.1%
FCF CAGR
+47.8%
FCF margin
17.4%
FCF / Net income
1.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $922.3M · net income $95.9M · FCF $160.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $922.3M | $922.3M | $775.9M | $633.6M | $637.9M |
| Net Income | $95.9M | $95.9M | $84.2M | $74.2M | $13.5M |
| EBITDA | $166.9M | $166.9M | $142.8M | $125.3M | $51.6M |
| EPS | — | — | 0.63 | 0.54 | 0.10 |
| Gross Margin | 52.1% | 52.1% | 53.6% | 54.4% | 52.2% |
| Operating Margin | 10.4% | 10.4% | 10.0% | 11.4% | 3.7% |
| Net Margin | 10.4% | 10.4% | 10.8% | 11.7% | 2.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.04 | 0.01 | 0.09 |
| Current Ratio | 2.34 | 2.34 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $160.0M | $160.0M | $113.5M | $62.3M | $49.6M |
| Returns | |||||
| ROE | 22.4% | 22.4% | 22.3% | 22.3% | 11.0% |
| Valuation | |||||
| P/E | 5.99 | 5.99 | 6.30 | 8.76 | — |
| EV/EBITDA | 1.59 | 1.59 | 1.16 | 2.81 | — |
| P/B | 1.62 | 1.62 | 1.40 | 1.95 | — |
| Growth & Yield | |||||
| Revenue Growth | 18.9% | 18.9% | 22.5% | -0.7% | — |
| EPS Growth | — | — | 16.7% | 451.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+18.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.63 → n/d
Residual
+18.9%
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.