Real Estate / Real Estate ServicesShanghai
$2.86
-0.05 (-1.72%)
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
7/100
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
$8.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-49.3%
↓Gross Margin
24.3%
↓Debt/Equity
2.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-36.9%
FCF CAGR
-36.0%
FCF margin
10.4%
FCF / Net income
-0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.58B · net income $-7.88B · FCF $477.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.58B | $4.58B | $8.03B | $11.42B | $18.25B |
| Net Income | $-7.88B | $-7.88B | $-783.9M | $505.4M | $550.4M |
| EBITDA | $-6.80B | $-6.80B | $810.3M | $2.29B | $2.96B |
| EPS | -2.76 | -2.76 | -0.27 | 0.18 | 0.19 |
| Gross Margin | 24.3% | 24.3% | 30.3% | 27.1% | 25.2% |
| Operating Margin | -1.0% | -1.0% | 19.1% | 15.9% | 15.6% |
| Net Margin | -171.8% | -171.8% | -9.8% | 4.4% | 3.0% |
| Balance Sheet | |||||
| Debt/Equity | 2.31 | 2.31 | 1.36 | 1.39 | 1.41 |
| Current Ratio | 1.87 | 1.87 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $477.3M | $477.3M | $-1.15B | $672.9M | $1.82B |
| Returns | |||||
| ROE | -49.3% | -49.3% | -3.3% | 2.1% | 2.3% |
| Valuation | |||||
| P/E | — | — | — | 19.83 | 27.79 |
| EV/EBITDA | — | — | 49.64 | 15.11 | 12.53 |
| P/B | 0.51 | 0.51 | 0.53 | 0.41 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | -42.9% | -42.9% | -29.7% | -37.4% | — |
| EPS Growth | -922.2% | -922.2% | -250.0% | -5.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-31.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.27 → -2.76
Residual
-31.1%
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.