Real Estate / Real Estate ServicesHKSE
$0.10
+0.00 (+1.04%)
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 0.0/100
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
19/100
F
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
$101M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-37.7%
↓Gross Margin
16.3%
↓Debt/Equity
0.28
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.4%
FCF CAGR
—
FCF margin
7.4%
FCF / Net income
-0.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.06B · net income $-230.5M · FCF $78.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.06B | $1.06B | $1.11B | $1.15B | $1.14B |
| Net Income | $-230.5M | $-230.5M | $-235.9M | $-81.2M | $-281.3M |
| EBITDA | $-189.9M | $-189.9M | $-178.9M | $-36.2M | $-275.3M |
| EPS | — | — | -0.23 | -0.08 | -0.27 |
| Gross Margin | 16.3% | 16.3% | 20.9% | 21.4% | 22.2% |
| Operating Margin | 3.7% | 3.7% | 8.7% | 9.2% | 10.2% |
| Net Margin | -21.7% | -21.7% | -21.2% | -7.1% | -24.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.28 | 0.28 | 0.31 | 0.07 | 0.15 |
| Current Ratio | 1.25 | 1.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $78.6M | $78.6M | $33.8M | $132.4M | $-1.2M |
| Returns | |||||
| ROE | -37.7% | -37.7% | -28.0% | -7.5% | -24.2% |
| Valuation | |||||
| P/B | 0.16 | 0.16 | 0.18 | 0.20 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | -4.6% | -4.6% | -2.8% | 0.4% | — |
| EPS Growth | — | — | -187.5% | 70.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-12.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.23 → n/d
Residual
-12.6%
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.