Real Estate / Real Estate - DevelopmentHKSE
$0.22
+0.00 (+0.46%)
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
17/100
F
Piotroski
6/9
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
$263M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-16.8%
↓Gross Margin
2.7%
↓Debt/Equity
0.64
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.9%
FCF CAGR
+30.1%
FCF margin
6.8%
FCF / Net income
-0.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.54B · net income $-221.4M · FCF $171.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.54B | $2.54B | $2.76B | $3.57B | $2.86B |
| Net Income | $-221.4M | $-221.4M | $-270.4M | $40.9M | $84.8M |
| EBITDA | $-145.2M | $-145.2M | $-148.1M | $147.6M | $169.3M |
| EPS | -0.18 | -0.18 | -0.23 | 0.03 | 0.07 |
| Gross Margin | 2.7% | 2.7% | 4.5% | 12.2% | 14.7% |
| Operating Margin | -6.0% | -6.0% | -5.3% | 4.0% | 5.8% |
| Net Margin | -8.7% | -8.7% | -9.8% | 1.1% | 3.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.64 | 0.64 | 0.70 | 0.53 | 0.39 |
| Current Ratio | 1.30 | 1.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $171.7M | $171.7M | $-37.7M | $-10.7M | $78.0M |
| Returns | |||||
| ROE | -16.8% | -16.8% | -17.5% | 2.3% | 4.8% |
| Valuation | |||||
| P/E | — | — | — | 6.10 | 5.66 |
| EV/EBITDA | — | — | — | 6.36 | 5.63 |
| P/B | 0.20 | 0.20 | 0.20 | 0.14 | 0.27 |
| Growth & Yield | |||||
| Revenue Growth | -8.1% | -8.1% | -22.5% | 24.6% | — |
| EPS Growth | 18.1% | 18.1% | -761.0% | -51.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-15.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.23 → -0.18
Residual
-15.8%
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.