Real Estate / Real Estate ServicesShanghai
$3.42
-0.08 (-2.29%)
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
9/100
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
$3.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-82.6%
↓Gross Margin
10.9%
↓Debt/Equity
7.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-16.7%
FCF CAGR
-27.0%
FCF margin
8.9%
FCF / Net income
-0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.10B · net income $-1.30B · FCF $540.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.10B | $6.10B | $10.74B | $11.53B | $10.55B |
| Net Income | $-1.30B | $-1.30B | $-1.02B | $-390.4M | $342.7M |
| EBITDA | $-850.1M | $-850.1M | $-118.5M | $86.7M | $1.21B |
| EPS | -1.51 | -1.51 | -1.18 | -0.45 | 0.40 |
| Gross Margin | 10.9% | 10.9% | 13.6% | 12.5% | 24.8% |
| Operating Margin | 2.4% | 2.4% | 9.8% | 6.0% | 11.7% |
| Net Margin | -21.3% | -21.3% | -9.5% | -3.4% | 3.2% |
| Balance Sheet | |||||
| Debt/Equity | 7.59 | 7.59 | 4.73 | 3.28 | 2.97 |
| Current Ratio | 1.77 | 1.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $540.6M | $540.6M | $-871.7M | $1.02B | $1.39B |
| Returns | |||||
| ROE | -82.6% | -82.6% | -35.5% | -10.0% | 7.8% |
| Valuation | |||||
| P/E | — | — | — | — | 9.23 |
| EV/EBITDA | — | — | — | 129.18 | 8.78 |
| P/B | 1.88 | 1.88 | 0.91 | 0.85 | 0.72 |
| Growth & Yield | |||||
| Revenue Growth | -43.3% | -43.3% | -6.8% | 9.2% | — |
| EPS Growth | -27.6% | -27.6% | -161.2% | -213.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+7.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.18 → -1.51
Residual
+7.2%
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.