Real Estate / Real Estate - DevelopmentHKSE
$0.20
-0.00 (-0.50%)
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
0/100
F
Piotroski
1/9
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
$1.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-580.9%
↓Gross Margin
-17.6%
↓Debt/Equity
12.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-19.8%
FCF CAGR
—
FCF margin
-4.0%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $27.86B · net income $-21.51B · FCF $-1.13B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $27.86B | $27.86B | $43.35B | $43.31B | $54.03B |
| Net Income | $-21.51B | $-21.51B | $-16.16B | $-12.76B | $-13.99B |
| EBITDA | $-13.63B | $-13.63B | $-11.27B | $-10.23B | $-8.67B |
| EPS | -4.47 | -4.47 | -3.41 | -2.87 | -3.83 |
| Gross Margin | -17.6% | -17.6% | -1.2% | -1.2% | 1.9% |
| Operating Margin | -25.8% | -25.8% | -9.8% | -12.3% | -8.0% |
| Net Margin | -77.2% | -77.2% | -37.3% | -29.5% | -25.9% |
| Balance Sheet | |||||
| Debt/Equity | 12.66 | 12.66 | 1.91 | 1.29 | 1.11 |
| Current Ratio | 0.79 | 0.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.13B | $-1.13B | $-229.6M | $9.22B | $9.45B |
| Returns | |||||
| ROE | -580.9% | -580.9% | -63.0% | -30.6% | -26.1% |
| Valuation | |||||
| P/B | 0.27 | 0.27 | 0.14 | 0.09 | 0.19 |
| Growth & Yield | |||||
| Revenue Growth | -35.7% | -35.7% | 0.1% | -19.8% | — |
| EPS Growth | -31.1% | -31.1% | -18.8% | 24.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-54.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.41 → -4.47
Residual
-54.3%
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.