Real Estate / Real Estate ServicesShanghai
$9.19
-0.04 (-0.43%)
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
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
$4.3B
P/E
N/A
•EV/EBITDA
17.5x
↑ROE
-16.0%
↓Gross Margin
24.0%
↓Debt/Equity
4.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.4%
FCF CAGR
+4.6%
FCF margin
63.7%
FCF / Net income
-5.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $946.6M · net income $-118.9M · FCF $603.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $946.6M | $946.6M | $1.01B | $1.03B | $881.7M |
| Net Income | $-118.9M | $-118.9M | $14.8M | $98.8M | $97.0M |
| EBITDA | $435.8M | $435.8M | $671.3M | $735.0M | $701.9M |
| EPS | -0.25 | -0.25 | 0.03 | 0.21 | 0.21 |
| Gross Margin | 24.0% | 24.0% | 25.8% | 28.7% | 40.6% |
| Operating Margin | 15.0% | 15.0% | 13.8% | 16.7% | 28.1% |
| Net Margin | -12.6% | -12.6% | 1.5% | 9.6% | 11.0% |
| Balance Sheet | |||||
| Debt/Equity | 4.56 | 4.56 | 3.77 | 3.34 | 3.05 |
| Current Ratio | 0.56 | 0.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $603.0M | $603.0M | $650.5M | $614.4M | $527.6M |
| Returns | |||||
| ROE | -16.0% | -16.0% | 1.4% | 8.8% | 8.6% |
| Valuation | |||||
| P/E | — | — | 247.00 | 28.57 | 25.52 |
| EV/EBITDA | 17.46 | 17.46 | 10.79 | 8.72 | 8.02 |
| P/B | 5.86 | 5.86 | 3.57 | 2.52 | 2.20 |
| Growth & Yield | |||||
| Revenue Growth | -6.1% | -6.1% | -2.3% | 17.0% | — |
| EPS Growth | -933.3% | -933.3% | -85.7% | 0.0% | — |
| Dividend Yield | 4.8% | 4.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+66.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → -0.25
Residual
+62.1%
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.