Real Estate / Real Estate - DevelopmentKuala Lumpur
$0.23
+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 9.0/100
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
58/100
C
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
$427M
P/E
7.7x
↓EV/EBITDA
6.7x
↓ROE
4.1%
↓Gross Margin
43.6%
↑Debt/Equity
0.22
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+39.2%
FCF CAGR
—
FCF margin
12.4%
FCF / Net income
0.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $322.7M · net income $54.0M · FCF $39.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $322.7M | $322.7M | $222.2M | $175.6M | $119.6M |
| Net Income | $54.0M | $54.0M | $29.2M | $12.0M | $27.2M |
| EBITDA | $105.0M | $105.0M | $70.7M | $43.5M | $48.9M |
| EPS | — | — | 0.02 | 0.01 | 0.02 |
| Gross Margin | 43.6% | 43.6% | 52.5% | 53.8% | 55.2% |
| Operating Margin | 17.5% | 17.5% | 19.4% | 13.5% | 2.3% |
| Net Margin | 16.7% | 16.7% | 13.1% | 6.8% | 22.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.22 | 0.22 | 0.24 | 0.26 | 0.27 |
| Current Ratio | 2.71 | 2.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $39.9M | $39.9M | $32.6M | $11.2M | $-4.7M |
| Returns | |||||
| ROE | 4.1% | 4.1% | 2.3% | 1.0% | 2.3% |
| Valuation | |||||
| P/E | 7.67 | 7.67 | 15.92 | 38.28 | 11.89 |
| EV/EBITDA | 6.68 | 6.68 | 10.34 | 16.87 | 12.59 |
| P/B | 0.32 | 0.32 | 0.37 | 0.39 | 0.28 |
| Growth & Yield | |||||
| Revenue Growth | 45.3% | 45.3% | 26.5% | 46.8% | — |
| EPS Growth | — | — | 145.3% | -71.8% | — |
| Dividend Yield | 2.1% | 2.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+4.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
+2.2%
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.