Industrials / Engineering & ConstructionHKSE
$23.26
+1.26 (+5.73%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $1.2M · quality 49.7/100
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
34/100
D
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
$11.5B
P/E
N/A
•EV/EBITDA
5911.0x
↑ROE
-3.4%
↓Gross Margin
8.0%
↓Debt/Equity
0.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.8%
FCF CAGR
—
FCF margin
-0.5%
FCF / Net income
0.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $61.7M · net income $-880913.0 · FCF $-326461.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $61.7M | $61.7M | $56.0M | $56.1M | $67.1M |
| Net Income | $-880913.00 | $-880913.00 | $-784153.00 | $-1.0M | $-1.5M |
| EBITDA | $1.9M | $1.9M | $2.7M | $2.0M | $2.9M |
| EPS | — | — | -0.00 | -0.00 | -0.00 |
| Gross Margin | 8.0% | 8.0% | 8.6% | 6.8% | 4.8% |
| Operating Margin | -2.5% | -2.5% | -1.5% | -5.6% | -6.0% |
| Net Margin | -1.4% | -1.4% | -1.4% | -1.9% | -2.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.59 | 0.59 | 0.68 | 0.70 | 0.88 |
| Current Ratio | 1.18 | 1.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-326461.00 | $-326461.00 | $1.2M | $1.4M | $1.4M |
| Returns | |||||
| ROE | -3.4% | -3.4% | -2.9% | -3.7% | -5.1% |
| Valuation | |||||
| EV/EBITDA | 5910.97 | 5910.97 | 680.06 | 290.99 | 151.61 |
| P/B | 424.61 | 424.61 | 67.30 | 20.60 | 14.57 |
| Growth & Yield | |||||
| Revenue Growth | 10.2% | 10.2% | -0.1% | -16.5% | — |
| EPS Growth | — | — | 27.3% | 29.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+1150.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
+1150.5%
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.