Real Estate / Real Estate ServicesHKSE
$0.08
+0.00 (+1.25%)
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
23/100
D
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
$121M
P/E
N/A
•EV/EBITDA
13.9x
↑ROE
-2.4%
↓Gross Margin
80.0%
↑Debt/Equity
0.87
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.3%
FCF CAGR
-16.9%
FCF margin
34.3%
FCF / Net income
-2.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $215.2M · net income $-27.7M · FCF $73.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $215.2M | $215.2M | $254.8M | $273.4M | $298.4M |
| Net Income | $-27.7M | $-27.7M | $-162.3M | $-80.0M | $-168.7M |
| EBITDA | $30.6M | $30.6M | $-139.2M | $-23.1M | $-150.9M |
| EPS | — | — | -0.11 | -0.05 | -0.11 |
| Gross Margin | 80.0% | 80.0% | 82.8% | 84.2% | 84.0% |
| Operating Margin | 58.0% | 58.0% | 64.0% | 64.5% | 66.5% |
| Net Margin | -12.9% | -12.9% | -63.7% | -29.3% | -56.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.87 | 0.87 | 0.86 | 0.82 | 0.63 |
| Current Ratio | 0.94 | 0.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $73.9M | $73.9M | $143.0M | $123.2M | $128.7M |
| Returns | |||||
| ROE | -2.4% | -2.4% | -13.8% | -6.0% | -11.9% |
| Valuation | |||||
| EV/EBITDA | 13.92 | 13.92 | — | — | — |
| P/B | 0.11 | 0.11 | 0.06 | 0.25 | 0.26 |
| Growth & Yield | |||||
| Revenue Growth | -15.5% | -15.5% | -6.8% | -8.4% | — |
| EPS Growth | — | — | -120.0% | 54.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+97.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.11 → n/d
Residual
+97.6%
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.