Real Estate / Real Estate - DevelopmentHKSE
$0.09
-0.00 (-3.33%)
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
15/100
F
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
$146M
P/E
N/A
•EV/EBITDA
N/A
•ROE
45.9%
↑Gross Margin
-66.4%
↓Debt/Equity
-1.73
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-38.2%
FCF CAGR
-81.5%
FCF margin
0.9%
FCF / Net income
-0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.11B · net income $-9.96B · FCF $66.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.11B | $7.11B | $29.78B | $44.29B | $30.06B |
| Net Income | $-9.96B | $-9.96B | $-12.00B | $-5.92B | $-11.23B |
| EBITDA | $-9.18B | $-9.18B | $-7.23B | $-2.56B | $-10.90B |
| EPS | -5.92 | -5.92 | -7.13 | -3.52 | -6.67 |
| Gross Margin | -66.4% | -66.4% | 1.1% | 3.6% | -20.4% |
| Operating Margin | -76.5% | -76.5% | -1.9% | 0.8% | -26.9% |
| Net Margin | -140.1% | -140.1% | -40.3% | -13.4% | -37.4% |
| Balance Sheet | |||||
| Debt/Equity | -1.73 | -1.73 | -3.28 | 164.34 | 6.86 |
| Current Ratio | 0.76 | 0.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $66.9M | $66.9M | $-1.06B | $217.6M | $10.65B |
| Returns | |||||
| ROE | 45.9% | 45.9% | 102.1% | -2381.8% | -181.6% |
| Valuation | |||||
| P/B | — | — | — | 1.40 | 0.32 |
| Growth & Yield | |||||
| Revenue Growth | -76.1% | -76.1% | -32.7% | 47.3% | — |
| EPS Growth | 17.0% | 17.0% | -102.6% | 47.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-59.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-7.13 → -5.92
Residual
-59.3%
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.