Real Estate / Real Estate ServicesHKSE
$24.64
+0.18 (+0.74%)
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 100.0/100
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
63/100
B
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
$6.8B
P/E
9.9x
↓EV/EBITDA
6.9x
↓ROE
35.6%
↑Gross Margin
22.2%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+27.4%
FCF CAGR
-10.3%
FCF margin
19.4%
FCF / Net income
1.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.10B · net income $595.5M · FCF $793.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.10B | $4.10B | $3.59B | $2.81B | $1.98B |
| Net Income | $595.5M | $595.5M | $546.5M | $492.5M | $412.0M |
| EBITDA | $860.6M | $860.6M | $804.6M | $667.2M | $571.7M |
| EPS | — | — | 1.98 | 1.78 | 1.49 |
| Gross Margin | 22.2% | 22.2% | 23.2% | 24.8% | 29.9% |
| Operating Margin | 19.3% | 19.3% | 19.9% | 21.7% | 27.0% |
| Net Margin | 14.5% | 14.5% | 15.2% | 17.5% | 20.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 1.50 | 1.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $793.9M | $793.9M | $535.2M | $904.0M | $1.10B |
| Returns | |||||
| ROE | 35.6% | 35.6% | 35.7% | 33.1% | 33.1% |
| Valuation | |||||
| P/E | 9.90 | 9.90 | 10.10 | 9.17 | 15.40 |
| EV/EBITDA | 6.88 | 6.88 | 5.77 | 4.59 | 7.69 |
| P/B | 4.07 | 4.07 | 3.62 | 3.03 | 5.09 |
| Growth & Yield | |||||
| Revenue Growth | 14.1% | 14.1% | 28.0% | 41.7% | — |
| EPS Growth | — | — | 11.2% | 19.5% | — |
| Dividend Yield | 7.4% | 7.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+6.1%
Start / end P/E
n/dx → n/dx
EPS bridge
1.98 → n/d
Residual
-1.2%
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.