Communication Services / Electronic Gaming & MultimediaHKSE
$0.40
+0.01 (+1.28%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $-49.9M · quality 55.0/100
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
39/100
D
Piotroski
8/9
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
$826M
P/E
7.9x
↓EV/EBITDA
6.2x
↓ROE
7.5%
↑Gross Margin
73.0%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.4%
FCF CAGR
-0.7%
FCF margin
9.2%
FCF / Net income
1.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.25B · net income $93.2M · FCF $114.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.25B | $1.25B | $1.16B | $1.06B | $1.52B |
| Net Income | $93.2M | $93.2M | $-48.9M | $-138.1M | $25.1M |
| EBITDA | $120.1M | $120.1M | $-6.7M | $-43.2M | $53.6M |
| EPS | 0.04 | 0.04 | -0.02 | -0.06 | 0.01 |
| Gross Margin | 73.0% | 73.0% | 70.0% | 66.5% | 68.5% |
| Operating Margin | 4.3% | 4.3% | -5.8% | -9.6% | -0.8% |
| Net Margin | 7.5% | 7.5% | -4.2% | -13.1% | 1.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.13 | 0.12 | 0.00 |
| Current Ratio | 4.79 | 4.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $114.9M | $114.9M | $-56.4M | $-49.9M | $117.2M |
| Returns | |||||
| ROE | 7.5% | 7.5% | -4.2% | -11.5% | 1.7% |
| Valuation | |||||
| P/E | 7.90 | 7.90 | — | — | 98.00 |
| EV/EBITDA | 6.22 | 6.22 | — | — | 32.37 |
| P/B | 0.67 | 0.67 | 0.97 | 2.18 | 1.43 |
| Growth & Yield | |||||
| Revenue Growth | 7.3% | 7.3% | 10.1% | -30.7% | — |
| EPS Growth | 300.0% | 300.0% | 66.7% | -700.0% | — |
| Dividend Yield | 5.1% | 5.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-4.3%
EPS terminal req.
$0.04
Spread vs growth
304.3%
5Y implied EPS CAGR
1.2%
EPS terminal req.
$0.04
Spread vs growth
298.8%
10Y implied EPS CAGR
5.5%
EPS terminal req.
$0.07
Spread vs growth
294.5%
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
-30.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → 0.04
Residual
-35.2%
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.