Real Estate / Real Estate ServicesHKSE
$0.35
-0.00 (-1.41%)
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 7.0/100
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
15/100
F
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
$414M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-189.1%
↓Gross Margin
5.8%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.5%
FCF CAGR
—
FCF margin
-2.7%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.72B · net income $-1.37B · FCF $-74.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.72B | $2.72B | $2.84B | $3.13B | $3.33B |
| Net Income | $-1.37B | $-1.37B | $28.9M | $42.1M | $75.7M |
| EBITDA | $-1.45B | $-1.45B | $74.1M | $187.3M | $157.9M |
| EPS | — | — | 0.02 | 0.04 | 0.06 |
| Gross Margin | 5.8% | 5.8% | 18.2% | 19.1% | 23.2% |
| Operating Margin | -3.5% | -3.5% | 9.9% | 10.2% | 16.5% |
| Net Margin | -50.3% | -50.3% | 1.0% | 1.3% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 |
| Current Ratio | 0.97 | 0.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-74.7M | $-74.7M | $102.5M | $-127.1M | $-98.9M |
| Returns | |||||
| ROE | -189.1% | -189.1% | 1.4% | 2.0% | 3.4% |
| Valuation | |||||
| P/E | — | — | 25.00 | 16.67 | 38.91 |
| EV/EBITDA | — | — | -0.61 | 0.36 | 15.78 |
| P/B | 0.57 | 0.57 | 0.34 | 0.34 | 1.31 |
| Growth & Yield | |||||
| Revenue Growth | -4.1% | -4.1% | -9.4% | -5.9% | — |
| EPS Growth | — | — | -33.3% | -43.8% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-21.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
-24.7%
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.