Real Estate / Real Estate ServicesShanghai
$4.10
+0.09 (+2.21%)
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 12.0/100
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
30/100
D
Piotroski
0/9
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
$6.0B
P/E
17.8x
↑EV/EBITDA
30.8x
↑ROE
-0.3%
↓Gross Margin
31.5%
↓Debt/Equity
0.47
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.3%
FCF CAGR
—
FCF margin
-188.4%
FCF / Net income
101.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $877.5M · net income $-16.2M · FCF $-1.65B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $877.5M | $877.5M | $949.6M | $854.8M | $820.2M |
| Net Income | $-16.2M | $-16.2M | $140.8M | $214.4M | $1.19B |
| EBITDA | $281.9M | $281.9M | $483.7M | $540.7M | $1.80B |
| EPS | -0.01 | -0.01 | 0.10 | 0.16 | 0.81 |
| Gross Margin | 31.5% | 31.5% | 43.8% | 48.9% | 56.5% |
| Operating Margin | -2.6% | -2.6% | 13.1% | 20.1% | 30.6% |
| Net Margin | -1.8% | -1.8% | 14.8% | 25.1% | 144.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.47 | 0.47 | 0.40 | 0.53 | 0.13 |
| Current Ratio | 0.38 | 0.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.65B | $-1.65B | $-373.3M | $-1.17B | $-928.7M |
| Returns | |||||
| ROE | -0.3% | -0.3% | 2.3% | 3.6% | 19.1% |
| Valuation | |||||
| P/E | 17.83 | 17.83 | 34.30 | 25.25 | 5.72 |
| EV/EBITDA | 30.76 | 30.76 | 12.01 | 11.08 | 3.24 |
| P/B | 1.18 | 1.18 | 0.78 | 0.90 | 1.09 |
| Growth & Yield | |||||
| Revenue Growth | -7.6% | -7.6% | 11.1% | 4.2% | — |
| EPS Growth | -110.0% | -110.0% | -37.5% | -80.2% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+14.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → -0.01
Residual
+11.5%
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.