Real Estate / Real Estate ServicesHKSE
$1.98
-0.04 (-1.98%)
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 73.0/100
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
57/100
C
Piotroski
4/9
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
$1.6B
P/E
6.6x
↓EV/EBITDA
2.2x
↓ROE
16.4%
↑Gross Margin
29.7%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.6%
FCF CAGR
+7.9%
FCF margin
10.8%
FCF / Net income
0.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.54B · net income $216.1M · FCF $166.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.54B | $1.54B | $1.48B | $1.26B | $1.14B |
| Net Income | $216.1M | $216.1M | $226.8M | $215.0M | $203.0M |
| EBITDA | $311.4M | $311.4M | $331.1M | $310.5M | $289.6M |
| EPS | — | — | 0.28 | 0.26 | 0.25 |
| Gross Margin | 29.7% | 29.7% | 30.4% | 34.9% | 37.9% |
| Operating Margin | 18.2% | 18.2% | 20.1% | 22.1% | 22.5% |
| Net Margin | 14.0% | 14.0% | 15.3% | 17.1% | 17.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.06 | 0.05 | 0.06 |
| Current Ratio | 2.55 | 2.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $166.8M | $166.8M | $118.4M | $323.0M | $132.6M |
| Returns | |||||
| ROE | 16.4% | 16.4% | 18.2% | 18.5% | 18.5% |
| Valuation | |||||
| P/E | 6.60 | 6.60 | 7.10 | 4.47 | 6.06 |
| EV/EBITDA | 2.22 | 2.22 | 1.92 | -0.41 | 0.88 |
| P/B | 1.22 | 1.22 | 1.29 | 0.83 | 1.12 |
| Growth & Yield | |||||
| Revenue Growth | 4.0% | 4.0% | 17.5% | 10.7% | — |
| EPS Growth | — | — | 5.7% | 6.0% | — |
| Dividend Yield | 10.0% | 10.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+17.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.28 → n/d
Residual
+7.0%
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.