Real Estate / Real Estate ServicesKuala Lumpur
$2.21
+0.00 (+0.00%)
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 20.0/100
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
26/100
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
$535M
P/E
14.7x
↑EV/EBITDA
3.1x
↓ROE
3.9%
↓Gross Margin
52.4%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-22.1%
FCF CAGR
-18.7%
FCF margin
34.0%
FCF / Net income
0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $98.6M · net income $36.8M · FCF $33.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $98.6M | $98.6M | $124.4M | $236.6M | $208.6M |
| Net Income | $36.8M | $36.8M | $37.1M | $81.7M | $54.4M |
| EBITDA | $44.9M | $44.9M | $48.5M | $104.7M | $71.4M |
| EPS | — | — | 0.15 | 0.34 | 0.22 |
| Gross Margin | 52.4% | 52.4% | 44.8% | 42.5% | 37.9% |
| Operating Margin | 30.0% | 30.0% | 27.3% | 43.3% | 33.8% |
| Net Margin | 37.3% | 37.3% | 29.8% | 34.5% | 26.1% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.00 | 0.00 | 0.00 |
| Current Ratio | 18.93 | 18.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $33.5M | $33.5M | $97.4M | $6.7M | $62.2M |
| Returns | |||||
| ROE | 3.9% | 3.9% | 4.0% | 8.7% | 6.1% |
| Valuation | |||||
| P/E | 14.73 | 14.73 | 15.00 | 6.37 | 8.59 |
| EV/EBITDA | 3.09 | 3.09 | 4.87 | 1.99 | 1.83 |
| P/B | 0.57 | 0.57 | 0.60 | 0.55 | 0.53 |
| Growth & Yield | |||||
| Revenue Growth | -20.7% | -20.7% | -47.4% | 13.4% | — |
| EPS Growth | — | — | -54.6% | 50.2% | — |
| Dividend Yield | 5.4% | 5.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+3.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.15 → n/d
Residual
-1.8%
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.