Real Estate / Real Estate ServicesHKSE
$1.81
+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 46.0/100
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
57/100
C
Piotroski
4/9
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
$2.7B
P/E
8.6x
↓EV/EBITDA
-1.5x
↓ROE
7.8%
↑Gross Margin
14.8%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+16.2%
FCF CAGR
-12.5%
FCF margin
12.6%
FCF / Net income
1.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.90B · net income $273.7M · FCF $489.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.90B | $3.90B | $3.87B | $3.22B | $2.49B |
| Net Income | $273.7M | $273.7M | $352.9M | $487.0M | $416.1M |
| EBITDA | $463.3M | $463.3M | $573.2M | $778.4M | $658.1M |
| EPS | — | — | 0.23 | 0.32 | 0.27 |
| Gross Margin | 14.8% | 14.8% | 23.3% | 26.6% | 27.3% |
| Operating Margin | 6.8% | 6.8% | 15.4% | 18.5% | 19.8% |
| Net Margin | 7.0% | 7.0% | 9.1% | 15.1% | 16.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 |
| Current Ratio | 1.62 | 1.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $489.9M | $489.9M | $370.8M | $674.1M | $730.3M |
| Returns | |||||
| ROE | 7.8% | 7.8% | 10.1% | 14.1% | 12.9% |
| Valuation | |||||
| P/E | 8.62 | 8.62 | 13.91 | 8.12 | 16.26 |
| EV/EBITDA | -1.54 | -1.54 | 5.19 | -0.81 | 3.70 |
| P/B | 0.77 | 0.77 | 1.39 | 1.15 | 2.07 |
| Growth & Yield | |||||
| Revenue Growth | 0.9% | 0.9% | 20.0% | 29.7% | — |
| EPS Growth | — | — | -28.1% | 18.5% | — |
| Dividend Yield | 6.9% | 6.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-29.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.23 → n/d
Residual
-36.5%
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.