Financial Services / Financial ConglomeratesHKSE
$0.51
+0.01 (+2.00%)
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
20/100
D
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
$1.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-28.3%
↓Gross Margin
N/A
•Debt/Equity
10.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-78.7%
FCF / Net income
1.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $520.1M · net income $-265.8M · FCF $-409.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $520.1M | $520.1M | $-326.0M | $-761.7M | $-1.80B |
| Net Income | $-265.8M | $-265.8M | $-1.23B | $-1.47B | $-2.98B |
| EPS | — | — | -0.45 | -0.54 | -1.09 |
| Net Margin | -51.1% | -51.1% | 377.7% | 192.9% | 165.9% |
| Balance Sheet | |||||
| Debt/Equity | 10.56 | 10.56 | 9.51 | 5.30 | 4.76 |
| Current Ratio | 0.73 | 0.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-409.3M | $-409.3M | $1.01B | $1.21B | $1.92B |
| Returns | |||||
| ROE | -28.3% | -28.3% | -139.5% | -81.8% | -111.5% |
| Valuation | |||||
| P/B | 1.49 | 1.49 | 0.99 | 0.56 | 0.58 |
| Growth & Yield | |||||
| Revenue Growth | 259.5% | 259.5% | 57.2% | 57.6% | — |
| EPS Growth | — | — | 16.7% | 50.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+88.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.45 → n/d
Residual
+88.9%
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.