Consumer Cyclical / Personal ServicesHKSE
$14.78
+0.00 (+0.00%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $29.7M · quality 68.3/100
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
56/100
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
$804M
P/E
6.9x
↓EV/EBITDA
2.3x
↓ROE
18.7%
↑Gross Margin
33.7%
↑Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+40.0%
FCF CAGR
+41.7%
FCF margin
11.6%
FCF / Net income
1.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $906.8M · net income $93.7M · FCF $105.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $906.8M | $906.8M | $798.0M | $586.8M | $330.2M |
| Net Income | $93.7M | $93.7M | $85.8M | $87.3M | $6.5M |
| EBITDA | $272.1M | $272.1M | $227.8M | $178.0M | $74.5M |
| EPS | — | — | 1.49 | 1.57 | 0.12 |
| Gross Margin | 33.7% | 33.7% | 36.1% | 41.8% | 25.8% |
| Operating Margin | 12.7% | 12.7% | 13.3% | 21.0% | 5.0% |
| Net Margin | 10.3% | 10.3% | 10.8% | 14.9% | 2.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.27 | 0.48 | 0.39 |
| Current Ratio | 2.36 | 2.36 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $105.4M | $105.4M | $16.8M | $29.7M | $37.0M |
| Returns | |||||
| ROE | 18.7% | 18.7% | 35.7% | 57.5% | 8.4% |
| Valuation | |||||
| P/E | 6.87 | 6.87 | — | — | — |
| EV/EBITDA | 2.30 | 2.30 | — | — | — |
| P/B | 1.61 | 1.61 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 13.6% | 13.6% | 36.0% | 77.7% | — |
| EPS Growth | — | — | -5.3% | 1247.6% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-69.0%
Start / end P/E
n/dx → n/dx
EPS bridge
1.49 → n/d
Residual
-72.9%
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.