Real Estate / Real Estate - DevelopmentHKSE
$0.04
+0.00 (+0.00%)
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
1/100
F
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
$106M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-73.4%
↓Gross Margin
-0.1%
↓Debt/Equity
2.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-23.1%
FCF CAGR
-18.3%
FCF margin
15.1%
FCF / Net income
-0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.06B · net income $-3.08B · FCF $312.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.06B | $2.06B | $2.79B | $3.90B | $4.53B |
| Net Income | $-3.08B | $-3.08B | $-2.34B | $-1.70B | $-736.8M |
| EBITDA | $-2.10B | $-2.10B | $-1.49B | $-648.4M | $352.0M |
| EPS | — | — | -0.90 | -0.66 | -0.29 |
| Gross Margin | -0.1% | -0.1% | 14.5% | 13.7% | 23.4% |
| Operating Margin | -8.6% | -8.6% | 7.7% | 11.6% | 15.7% |
| Net Margin | -149.1% | -149.1% | -83.8% | -43.5% | -16.3% |
| Balance Sheet | |||||
| Debt/Equity | 2.76 | 2.76 | 1.61 | 1.25 | 1.07 |
| Current Ratio | 0.50 | 0.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $312.1M | $312.1M | $313.3M | $679.7M | $571.9M |
| Returns | |||||
| ROE | -73.4% | -73.4% | -32.1% | -17.7% | -6.5% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 38.70 |
| P/B | 0.03 | 0.03 | 0.03 | 0.05 | 0.15 |
| Growth & Yield | |||||
| Revenue Growth | -26.0% | -26.0% | -28.5% | -14.0% | — |
| EPS Growth | — | — | -37.8% | -130.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-44.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.90 → n/d
Residual
-44.6%
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.