Real Estate / Real Estate - DevelopmentKuala Lumpur
$0.10
+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 24.0/100
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
52/100
C
Piotroski
6/9
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
$239M
P/E
5.3x
↓EV/EBITDA
1.5x
↓ROE
8.1%
↑Gross Margin
37.5%
↓Debt/Equity
0.33
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+31.3%
FCF CAGR
+26.5%
FCF margin
63.4%
FCF / Net income
2.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $241.9M · net income $54.2M · FCF $153.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $241.9M | $241.9M | $265.8M | $169.1M | $107.0M |
| Net Income | $54.2M | $54.2M | $44.2M | $20.3M | $25.2M |
| EBITDA | $83.8M | $83.8M | $73.1M | $40.0M | $48.4M |
| EPS | — | — | 0.02 | 0.01 | 0.01 |
| Gross Margin | 37.5% | 37.5% | 30.1% | 32.1% | 55.1% |
| Operating Margin | 30.7% | 30.7% | 24.1% | 20.1% | 40.0% |
| Net Margin | 22.4% | 22.4% | 16.6% | 12.0% | 23.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.33 | 0.33 | 0.36 | 0.39 | 0.38 |
| Current Ratio | 14.67 | 14.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $153.3M | $153.3M | $30.7M | $-7.7M | $75.7M |
| Returns | |||||
| ROE | 8.1% | 8.1% | 7.2% | 3.6% | 4.6% |
| Valuation | |||||
| P/E | 5.25 | 5.25 | 5.67 | 11.24 | 9.46 |
| EV/EBITDA | 1.51 | 1.51 | 4.98 | 8.73 | 7.57 |
| P/B | 0.36 | 0.36 | 0.41 | 0.40 | 0.43 |
| Growth & Yield | |||||
| Revenue Growth | -9.0% | -9.0% | 57.2% | 58.1% | — |
| EPS Growth | — | — | 118.0% | -19.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-4.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
-4.5%
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.