Real Estate / Real Estate ServicesSaudi
$23.65
-0.37 (-1.54%)
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
29/100
D
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
$1.1B
P/E
N/A
•EV/EBITDA
5.7x
↓ROE
-12.8%
↓Gross Margin
8.8%
↓Debt/Equity
1.03
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+102.9%
FCF CAGR
+31.7%
FCF margin
0.6%
FCF / Net income
-0.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.37B · net income $-55.0M · FCF $21.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.37B | $3.37B | $2.98B | $1.38B | $404.2M |
| Net Income | $-55.0M | $-55.0M | $-62.4M | $-48.0M | $-196.1M |
| EBITDA | $199.8M | $199.8M | $255.8M | $101.7M | $-115.4M |
| EPS | -1.70 | -1.70 | -2.06 | -1.59 | -6.49 |
| Gross Margin | 8.8% | 8.8% | 11.6% | 8.0% | -14.0% |
| Operating Margin | 0.8% | 0.8% | 2.5% | 0.5% | -45.6% |
| Net Margin | -1.6% | -1.6% | -2.1% | -3.5% | -48.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.03 | 1.03 | 52.13 | 5.36 | 1.43 |
| Current Ratio | 1.12 | 1.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $21.3M | $21.3M | $-82.1M | $9.3M | $9.3M |
| Returns | |||||
| ROE | -12.8% | -12.8% | -857.7% | -67.8% | -166.1% |
| Valuation | |||||
| EV/EBITDA | 5.75 | 5.75 | 8.77 | 9.42 | — |
| P/B | 1.79 | 1.79 | 259.89 | 10.39 | 6.12 |
| Growth & Yield | |||||
| Revenue Growth | 13.1% | 13.1% | 116.5% | 241.0% | — |
| EPS Growth | 17.5% | 17.5% | -29.6% | 75.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.06 → -1.70
Residual
-36.1%
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.