Real Estate / Real Estate ServicesSES
$0.03
+0.00 (+3.12%)
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 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
37/100
D
Piotroski
8/9
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
$91M
P/E
47.1x
↑EV/EBITDA
27.6x
↑ROE
0.9%
↓Gross Margin
98.9%
↑Debt/Equity
0.63
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.6%
FCF CAGR
—
FCF margin
33.8%
FCF / Net income
2.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.6M · net income $1.8M · FCF $4.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.6M | $13.6M | $13.4M | $13.8M | $13.8M |
| Net Income | $1.8M | $1.8M | $397330.00 | $2.0M | $6.5M |
| EBITDA | $7.8M | $7.8M | $7.8M | $10.3M | $11.4M |
| EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross Margin | 98.9% | 98.9% | 98.9% | 99.7% | 89.7% |
| Operating Margin | 55.6% | 55.6% | 57.5% | 68.4% | 50.7% |
| Net Margin | 13.4% | 13.4% | 3.0% | 14.3% | 47.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.63 | 0.63 | 0.68 | 0.74 | 0.77 |
| Current Ratio | 0.54 | 0.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.6M | $4.6M | $7.0M | $6.9M | $-6.8M |
| Returns | |||||
| ROE | 0.9% | 0.9% | 0.2% | 0.9% | 3.2% |
| Valuation | |||||
| P/E | 47.14 | 47.14 | 220.00 | 47.14 | 17.83 |
| EV/EBITDA | 27.61 | 27.61 | 25.23 | 23.32 | 23.17 |
| P/B | 0.43 | 0.43 | 0.29 | 0.44 | 0.55 |
| Growth & Yield | |||||
| Revenue Growth | 1.3% | 1.3% | -2.9% | -0.1% | — |
| EPS Growth | 600.0% | 600.0% | -85.7% | -69.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
61.1%
EPS terminal req.
$0.00
Spread vs growth
538.9%
5Y implied EPS CAGR
38.3%
EPS terminal req.
$0.00
Spread vs growth
561.7%
10Y implied EPS CAGR
23.3%
EPS terminal req.
$0.01
Spread vs growth
576.7%
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
+65.0%
Start / end P/E
200.0x → 47.1x
EPS bridge
0.00 → 0.00
Residual
-458.6%
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.