Real Estate / Real Estate ServicesKuala Lumpur
$2.45
+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 32.0/100
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
3/9
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
$4.9B
P/E
6.3x
↓EV/EBITDA
7.1x
↓ROE
8.1%
↑Gross Margin
55.2%
↑Debt/Equity
0.80
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.0%
FCF CAGR
+22.2%
FCF margin
34.1%
FCF / Net income
1.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.91B · net income $361.0M · FCF $652.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.91B | $1.91B | $1.67B | $1.60B | $1.29B |
| Net Income | $361.0M | $361.0M | $416.2M | $311.9M | $159.1M |
| EBITDA | $944.8M | $944.8M | $937.4M | $822.2M | $595.3M |
| EPS | 0.18 | 0.18 | 0.21 | 0.15 | 0.08 |
| Gross Margin | 55.2% | 55.2% | 55.9% | 55.4% | 54.0% |
| Operating Margin | 44.6% | 44.6% | 43.4% | 43.1% | 42.5% |
| Net Margin | 18.9% | 18.9% | 24.9% | 19.5% | 12.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.80 | 0.80 | 0.85 | 0.91 | 1.09 |
| Current Ratio | 3.33 | 3.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $652.7M | $652.7M | $527.8M | $662.7M | $357.7M |
| Returns | |||||
| ROE | 8.1% | 8.1% | 10.0% | 7.8% | 4.2% |
| Valuation | |||||
| P/E | 6.28 | 6.28 | 7.34 | 8.42 | 11.36 |
| EV/EBITDA | 7.07 | 7.07 | 5.54 | 6.03 | 7.64 |
| P/B | 1.10 | 1.10 | 0.74 | 0.65 | 0.48 |
| Growth & Yield | |||||
| Revenue Growth | 14.4% | 14.4% | 4.6% | 23.7% | — |
| EPS Growth | -12.8% | -12.8% | 35.0% | 96.3% | — |
| Dividend Yield | 2.4% | 2.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
6.2%
EPS terminal req.
$0.22
Spread vs growth
-19.1%
5Y implied EPS CAGR
7.7%
EPS terminal req.
$0.26
Spread vs growth
-20.6%
10Y implied EPS CAGR
8.9%
EPS terminal req.
$0.42
Spread vs growth
-21.7%
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
+60.5%
Start / end P/E
7.4x → 13.5x
EPS bridge
0.21 → 0.18
Residual
-10.5%
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.