Real Estate / Real Estate - DevelopmentShanghai
$2.70
+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 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
18/100
F
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
$3.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1794.2%
↓Gross Margin
-13.8%
↓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
-34.0%
FCF CAGR
-2.4%
FCF margin
41.1%
FCF / Net income
-0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $965.9M · net income $-1.36B · FCF $397.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $965.9M | $965.9M | $2.71B | $3.05B | $3.36B |
| Net Income | $-1.36B | $-1.36B | $-210.3M | $37.8M | $-296.1M |
| EBITDA | $-883.0M | $-883.0M | $443.3M | $653.6M | $529.7M |
| EPS | -1.23 | -1.23 | -0.19 | 0.03 | -0.27 |
| Gross Margin | -13.8% | -13.8% | 19.1% | 5.5% | 7.5% |
| Operating Margin | -45.3% | -45.3% | 9.4% | 38.0% | 1.4% |
| Net Margin | -141.1% | -141.1% | -7.8% | 1.2% | -8.8% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 464.90 | 32.91 | 41.65 |
| Current Ratio | 0.84 | 0.84 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $397.0M | $397.0M | $592.9M | $1.21B | $427.5M |
| Returns | |||||
| ROE | -1794.2% | -1794.2% | -1243.5% | 16.3% | -152.5% |
| Valuation | |||||
| P/E | — | — | — | 69.01 | — |
| EV/EBITDA | — | — | 24.13 | 15.30 | 19.61 |
| P/B | 39.31 | 39.31 | 191.56 | 11.24 | 12.81 |
| Growth & Yield | |||||
| Revenue Growth | -64.4% | -64.4% | -11.2% | -9.1% | — |
| EPS Growth | -547.9% | -547.9% | -656.1% | 112.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+13.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.19 → -1.23
Residual
+13.4%
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.