Real Estate / Real Estate - DevelopmentKuala Lumpur
$0.68
+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 59.0/100
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
48/100
C
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
$338M
P/E
6.8x
↓EV/EBITDA
3.9x
↓ROE
13.7%
↑Gross Margin
15.3%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.1%
FCF CAGR
+115.5%
FCF margin
10.1%
FCF / Net income
1.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $803.3M · net income $51.5M · FCF $80.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $803.3M | $803.3M | $949.6M | $780.9M | $487.8M |
| Net Income | $51.5M | $51.5M | $52.8M | $36.4M | $40.3M |
| EBITDA | $79.6M | $79.6M | $80.8M | $55.9M | $58.0M |
| EPS | — | — | 0.11 | 0.07 | 0.08 |
| Gross Margin | 15.3% | 15.3% | 12.8% | 12.0% | 18.7% |
| Operating Margin | 7.3% | 7.3% | 7.0% | 5.8% | 9.1% |
| Net Margin | 6.4% | 6.4% | 5.6% | 4.7% | 8.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.00 | 0.02 | 0.00 |
| Current Ratio | 1.76 | 1.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $80.9M | $80.9M | $95.3M | $-66.4M | $8.1M |
| Returns | |||||
| ROE | 13.7% | 13.7% | 15.8% | 12.2% | 18.8% |
| Valuation | |||||
| P/E | 6.75 | 6.75 | 6.96 | 8.94 | — |
| EV/EBITDA | 3.88 | 3.88 | 4.01 | 4.73 | — |
| P/B | 0.90 | 0.90 | 1.10 | 1.09 | — |
| Growth & Yield | |||||
| Revenue Growth | -15.4% | -15.4% | 21.6% | 60.1% | — |
| EPS Growth | — | — | 45.3% | -9.8% | — |
| Dividend Yield | 5.9% | 5.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-3.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → n/d
Residual
-9.4%
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.