Real Estate / Real Estate - DiversifiedKuala Lumpur
$0.20
-0.00 (-2.44%)
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
11/100
F
Piotroski
1/9
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
$480M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-58.0%
↓Gross Margin
0.8%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-73.9%
FCF CAGR
—
FCF margin
-793.6%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.8M · net income $-418.0M · FCF $-22.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.8M | $2.8M | $33.2M | $104.8M | $160.0M |
| Net Income | $-418.0M | $-418.0M | $-34.3M | $-85.4M | $-234.4M |
| EBITDA | $-19.7M | $-19.7M | $-46.6M | $-62.1M | $-188.7M |
| EPS | -0.17 | -0.17 | -0.01 | -0.04 | -0.10 |
| Gross Margin | 0.8% | 0.8% | 12.7% | 17.2% | 18.6% |
| Operating Margin | -696.1% | -696.1% | -141.1% | -22.6% | -9.2% |
| Net Margin | -14720.0% | -14720.0% | -103.6% | -81.5% | -146.5% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.20 |
| Current Ratio | 64.04 | 64.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-22.5M | $-22.5M | $-193000.00 | $83.5M | $107.2M |
| Returns | |||||
| ROE | -58.0% | -58.0% | -2.7% | -5.2% | -9.6% |
| Valuation | |||||
| P/B | 0.67 | 0.67 | 0.55 | 0.49 | 0.32 |
| Growth & Yield | |||||
| Revenue Growth | -91.4% | -91.4% | -68.4% | -34.5% | — |
| EPS Growth | -1118.2% | -1118.2% | 59.8% | 63.6% | — |
| Dividend Yield | 81.0% | 81.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+38.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.17
Residual
-42.9%
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.