Real Estate / Real Estate - DevelopmentKuala Lumpur
$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 13.0/100
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
50/100
C
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
$137M
P/E
1.2x
↓EV/EBITDA
4.2x
↓ROE
0.6%
↓Gross Margin
37.4%
↓Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+24.8%
FCF CAGR
—
FCF margin
-7.8%
FCF / Net income
-6.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $170.2M · net income $2.0M · FCF $-13.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $170.2M | $170.2M | $44.6M | $83.1M | $87.6M |
| Net Income | $2.0M | $2.0M | $3.4M | $35.6M | $16.6M |
| EBITDA | $34.0M | $34.0M | $6.9M | $13.2M | $20.2M |
| EPS | 0.00 | 0.00 | 0.00 | 0.05 | 0.02 |
| Gross Margin | 37.4% | 37.4% | 21.9% | 30.2% | 34.9% |
| Operating Margin | 29.2% | 29.2% | -5.9% | 15.4% | 22.6% |
| Net Margin | 1.2% | 1.2% | 7.5% | 42.8% | 19.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | — | — | — |
| Current Ratio | 3.57 | 3.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-13.2M | $-13.2M | $27.7M | $-2.7M | $6.6M |
| Returns | |||||
| ROE | 0.6% | 0.6% | 0.9% | 10.2% | 5.5% |
| Valuation | |||||
| P/E | 1.23 | 1.23 | 50.00 | 3.65 | 7.33 |
| EV/EBITDA | 4.22 | 4.22 | 22.68 | 8.81 | 5.94 |
| P/B | 0.38 | 0.38 | 0.47 | 0.37 | 0.40 |
| Growth & Yield | |||||
| Revenue Growth | 281.4% | 281.4% | -46.3% | -5.2% | — |
| EPS Growth | -40.0% | -40.0% | -90.6% | 113.3% | — |
| Dividend Yield | 18.9% | 18.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
82.5%
EPS terminal req.
$0.02
Spread vs growth
-122.5%
5Y implied EPS CAGR
49.1%
EPS terminal req.
$0.02
Spread vs growth
-89.1%
10Y implied EPS CAGR
28.0%
EPS terminal req.
$0.03
Spread vs growth
-68.0%
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
-29.0%
Start / end P/E
78.9x → 68.5x
EPS bridge
0.00 → 0.00
Residual
+5.3%
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.