Real Estate / Real Estate ServicesHKSE
$1.39
+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 52.0/100
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
50/100
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
$1.4B
P/E
8.7x
↓EV/EBITDA
6.0x
↓ROE
11.3%
↑Gross Margin
47.7%
↑Debt/Equity
0.54
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.2%
FCF CAGR
+3.2%
FCF margin
29.7%
FCF / Net income
1.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $582.9M · net income $142.6M · FCF $173.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $582.9M | $582.9M | $644.5M | $635.0M | $561.9M |
| Net Income | $142.6M | $142.6M | $154.5M | $171.1M | $154.3M |
| EBITDA | $260.9M | $260.9M | $275.7M | $323.7M | $259.0M |
| EPS | — | — | 0.15 | 0.17 | 0.15 |
| Gross Margin | 47.7% | 47.7% | 46.2% | 52.5% | 55.7% |
| Operating Margin | 33.5% | 33.5% | 30.6% | 37.7% | 39.3% |
| Net Margin | 24.5% | 24.5% | 24.0% | 26.9% | 27.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.54 | 0.54 | 0.54 | 0.55 | 0.60 |
| Current Ratio | 4.14 | 4.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $173.3M | $173.3M | $167.7M | $298.0M | $157.8M |
| Returns | |||||
| ROE | 11.3% | 11.3% | 12.4% | 13.6% | 13.4% |
| Valuation | |||||
| P/E | 8.69 | 8.69 | 8.00 | 7.30 | 14.65 |
| EV/EBITDA | 6.04 | 6.04 | 4.33 | 4.32 | 9.53 |
| P/B | 1.11 | 1.11 | 0.99 | 0.99 | 1.96 |
| Growth & Yield | |||||
| Revenue Growth | -9.6% | -9.6% | 1.5% | 13.0% | — |
| EPS Growth | — | — | -9.4% | 11.2% | — |
| Dividend Yield | 9.7% | 9.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+16.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.15 → n/d
Residual
+6.9%
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.