Real Estate / Real Estate - DevelopmentHKSE
$0.28
+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
6/100
F
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
$403M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-88.1%
↓Gross Margin
-49.9%
↓Debt/Equity
1.57
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-28.2%
FCF CAGR
-24.6%
FCF margin
7.6%
FCF / Net income
-0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.36B · net income $-2.91B · FCF $102.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.36B | $1.36B | $1.37B | $954.3M | $3.67B |
| Net Income | $-2.91B | $-2.91B | $-1.83B | $-876.9M | $-185.1M |
| EBITDA | $-3.03B | $-3.03B | $-1.85B | $-512.8M | $249.5M |
| EPS | — | — | -1.20 | -0.57 | -0.12 |
| Gross Margin | -49.9% | -49.9% | -8.5% | -26.6% | 16.2% |
| Operating Margin | -78.7% | -78.7% | -41.7% | -43.5% | 5.0% |
| Net Margin | -213.7% | -213.7% | -133.8% | -91.9% | -5.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.57 | 1.57 | 1.07 | 0.90 | 0.84 |
| Current Ratio | 1.35 | 1.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $102.9M | $102.9M | $538.6M | $349.2M | $240.5M |
| Returns | |||||
| ROE | -88.1% | -88.1% | -30.2% | -10.8% | -2.0% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 34.11 |
| P/B | 0.12 | 0.12 | 0.12 | 0.11 | 0.15 |
| Growth & Yield | |||||
| Revenue Growth | -0.7% | -0.7% | 43.5% | -74.0% | — |
| EPS Growth | — | — | -110.5% | -375.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-16.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.20 → n/d
Residual
-16.2%
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.