Real Estate / Real Estate ServicesShanghai
$3.69
-0.08 (-2.12%)
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 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
27/100
D
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
$3.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.5%
↓Gross Margin
8.9%
↓Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.8%
FCF CAGR
—
FCF margin
39.6%
FCF / Net income
-0.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $523.4M · net income $-387.3M · FCF $207.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $523.4M | $523.4M | $845.4M | $646.6M | $607.6M |
| Net Income | $-387.3M | $-387.3M | $-178.8M | $7.7M | $-391.4M |
| EBITDA | $-301.9M | $-301.9M | $-77.4M | $107.6M | $-313.8M |
| EPS | -0.41 | -0.41 | -0.19 | 0.01 | -0.42 |
| Gross Margin | 8.9% | 8.9% | 13.6% | 24.7% | 26.4% |
| Operating Margin | -8.9% | -8.9% | 2.0% | 5.5% | 12.5% |
| Net Margin | -74.0% | -74.0% | -21.1% | 1.2% | -64.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.12 | 0.14 | 0.16 |
| Current Ratio | 2.74 | 2.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $207.2M | $207.2M | $144.4M | $56.0M | $-2.54B |
| Returns | |||||
| ROE | -8.5% | -8.5% | -3.5% | 0.1% | -7.6% |
| Valuation | |||||
| P/E | — | — | — | 479.27 | — |
| EV/EBITDA | — | — | — | 31.03 | — |
| P/B | 0.76 | 0.76 | 0.59 | 0.72 | 0.73 |
| Growth & Yield | |||||
| Revenue Growth | -38.1% | -38.1% | 30.7% | 6.4% | — |
| EPS Growth | -116.6% | -116.6% | -2429.3% | 102.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.19 → -0.41
Residual
+3.4%
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.