Real Estate / Real Estate ServicesShanghai
$4.45
-0.11 (-2.41%)
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
12/100
F
Piotroski
2/9
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
$8.3B
P/E
N/A
•EV/EBITDA
48.2x
↑ROE
-5.2%
↓Gross Margin
15.2%
↓Debt/Equity
1.61
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.5%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.10B · net income $-315.3M · FCF $-22.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.10B | $1.10B | $2.58B | $1.02B | $1.26B |
| Net Income | $-315.3M | $-315.3M | $30.5M | $-177.7M | $78.3M |
| EBITDA | $353.5M | $353.5M | $796.9M | $484.4M | $786.7M |
| EPS | -0.17 | -0.17 | 0.02 | -0.09 | 0.04 |
| Gross Margin | 15.2% | 15.2% | 27.4% | 31.3% | 47.1% |
| Operating Margin | -2.7% | -2.7% | 17.5% | 10.4% | 34.4% |
| Net Margin | -28.7% | -28.7% | 1.2% | -17.4% | 6.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.61 | 1.61 | 1.42 | 1.40 | 1.46 |
| Current Ratio | 1.36 | 1.36 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-22.8M | $-22.8M | $-309.6M | $-398.3M | $1.74B |
| Returns | |||||
| ROE | -5.2% | -5.2% | 0.5% | -2.8% | 1.2% |
| Valuation | |||||
| P/E | — | — | 214.00 | — | 125.50 |
| EV/EBITDA | 48.24 | 48.24 | 18.38 | 34.09 | 22.13 |
| P/B | 1.36 | 1.36 | 1.02 | 1.41 | 1.49 |
| Growth & Yield | |||||
| Revenue Growth | -57.4% | -57.4% | 152.7% | -19.1% | — |
| EPS Growth | -950.0% | -950.0% | 122.2% | -325.0% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-0.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → -0.17
Residual
-0.4%
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.