Real Estate / Real Estate ServicesHKSE
$0.18
+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
19/100
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
$361M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.5%
↓Gross Margin
24.9%
↓Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.1%
FCF CAGR
+4.4%
FCF margin
7.2%
FCF / Net income
-0.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.33B · net income $-313.8M · FCF $238.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.33B | $3.33B | $3.57B | $3.85B | $4.03B |
| Net Income | $-313.8M | $-313.8M | $-572.3M | $30.3M | $3.4M |
| EBITDA | $-36.9M | $-36.9M | $-369.7M | $341.5M | $296.7M |
| EPS | -0.15 | -0.15 | -0.28 | 0.01 | 0.00 |
| Gross Margin | 24.9% | 24.9% | 24.7% | 30.7% | 30.8% |
| Operating Margin | 12.2% | 12.2% | 14.3% | 18.3% | 18.2% |
| Net Margin | -9.4% | -9.4% | -16.0% | 0.8% | 0.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.19 | 0.19 | 0.18 |
| Current Ratio | 1.67 | 1.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $238.4M | $238.4M | $-58.1M | $-391.6M | $209.3M |
| Returns | |||||
| ROE | -12.5% | -12.5% | -20.2% | 0.9% | 0.1% |
| Valuation | |||||
| P/E | — | — | — | 29.33 | 1141.18 |
| EV/EBITDA | — | — | — | 0.27 | 8.90 |
| P/B | 0.14 | 0.14 | 0.22 | 0.26 | 1.25 |
| Growth & Yield | |||||
| Revenue Growth | -6.8% | -6.8% | -7.2% | -4.4% | — |
| EPS Growth | 45.2% | 45.2% | -1983.3% | 782.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-40.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.28 → -0.15
Residual
-40.7%
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.