Real Estate / Real Estate - DevelopmentHKSE
$0.06
+0.00 (+3.51%)
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 100.0/100
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
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
$273M
P/E
N/A
•EV/EBITDA
N/A
•ROE
39.2%
↑Gross Margin
-77.4%
↓Debt/Equity
-1.62
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-20.9%
FCF CAGR
—
FCF margin
-1.9%
FCF / Net income
0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.26B · net income $-17.76B · FCF $-174.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.26B | $9.26B | $9.67B | $27.53B | $18.71B |
| Net Income | $-17.76B | $-17.76B | $35.0M | $-9.53B | $-7.84B |
| EBITDA | $-11.64B | $-11.64B | $4.98B | $-7.13B | $-7.04B |
| EPS | -3.20 | -3.20 | 0.01 | -3.21 | -2.64 |
| Gross Margin | -77.4% | -77.4% | -167.3% | -5.3% | 4.5% |
| Operating Margin | -87.7% | -87.7% | -182.8% | -16.5% | -14.5% |
| Net Margin | -191.9% | -191.9% | 0.4% | -34.6% | -41.9% |
| Balance Sheet | |||||
| Debt/Equity | -1.62 | -1.62 | -2.74 | -3.39 | -4.87 |
| Current Ratio | 0.74 | 0.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-174.9M | $-174.9M | $-145.8M | $-974.1M | $-1.51B |
| Returns | |||||
| ROE | 39.2% | 39.2% | -0.1% | 29.6% | 34.5% |
| Valuation | |||||
| P/E | — | — | 29.44 | — | — |
| EV/EBITDA | — | — | 15.31 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -4.3% | -4.3% | -64.9% | 47.1% | — |
| EPS Growth | -45223.9% | -45223.9% | 100.2% | -21.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-46.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -3.20
Residual
-46.4%
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.