Real Estate / REIT - OfficeKSE
$5160.00
-180.00 (-3.37%)
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 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF n/d · quality 4.0/100
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
23/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$469.8B
P/E
N/A
•EV/EBITDA
84.4x
↑ROE
1.1%
↓Gross Margin
100.0%
↑Debt/Equity
1.06
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2025–2026 · 1 años de histórico normalizado
Revenue CAGR
+3.5%
FCF CAGR
+3.9%
FCF margin
44.4%
FCF / Net income
1.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.20B · net income $4.32B · FCF $5.41B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $12.20B | $12.20B | $11.78B |
| Net Income | $4.32B | $4.32B | $3.46B |
| EBITDA | $10.30B | $10.30B | $9.74B |
| EPS | — | — | 38.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% |
| Operating Margin | 70.3% | 70.3% | 69.5% |
| Net Margin | 35.4% | 35.4% | 29.3% |
| Balance Sheet | |||
| Debt/Equity | 1.06 | 1.06 | 1.04 |
| Cash Flow | |||
| Free Cash Flow | $5.41B | $5.41B | $5.21B |
| Returns | |||
| ROE | 1.1% | 1.1% | 0.8% |
| Valuation | |||
| P/E | — | — | 118.55 |
| EV/EBITDA | 84.39 | 84.39 | 82.61 |
| P/B | 1.16 | 1.16 | 0.99 |
| Growth & Yield | |||
| Revenue Growth | -0.3% | -0.3% | — |
| Dividend Yield | 5.3% | 5.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+17.8%
Start / end P/E
n/dx → n/dx
EPS bridge
38.00 → n/d
Residual
+12.4%
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.