Real Estate / Real Estate - DevelopmentHKSE
$0.02
-0.00 (-5.88%)
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 100.0/100
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
23/100
D
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
$74M
P/E
N/A
•EV/EBITDA
N/A
•ROE
61.4%
↑Gross Margin
2.2%
↓Debt/Equity
-2.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-27.7%
FCF CAGR
-11.8%
FCF margin
5.4%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.79B · net income $-17.44B · FCF $527.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.79B | $9.79B | $33.42B | $38.77B | $25.90B |
| Net Income | $-17.44B | $-17.44B | $-6.83B | $-8.47B | $-12.88B |
| EBITDA | $-13.91B | $-13.91B | $-3.60B | $-6.36B | $-11.40B |
| EPS | -3.99 | -3.99 | -1.56 | -1.94 | -2.95 |
| Gross Margin | 2.2% | 2.2% | 5.9% | 5.6% | 6.8% |
| Operating Margin | -7.9% | -7.9% | 1.6% | 1.6% | -0.5% |
| Net Margin | -178.1% | -178.1% | -20.4% | -21.8% | -49.7% |
| Balance Sheet | |||||
| Debt/Equity | -2.00 | -2.00 | -5.25 | -15.31 | 12.77 |
| Current Ratio | 0.67 | 0.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $527.2M | $527.2M | $350.6M | $2.19B | $767.6M |
| Returns | |||||
| ROE | 61.4% | 61.4% | 60.9% | 217.7% | -270.6% |
| Valuation | |||||
| P/B | — | — | — | — | 0.40 |
| Growth & Yield | |||||
| Revenue Growth | -70.7% | -70.7% | -13.8% | 49.7% | — |
| EPS Growth | -155.8% | -155.8% | 19.6% | 34.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-57.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.56 → -3.99
Residual
-57.9%
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.