Real Estate / Real Estate - DevelopmentHKSE
$0.19
-0.00 (-2.07%)
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
35/100
D
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
$307M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-60.4%
↓Gross Margin
-45.4%
↓Debt/Equity
1.92
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-39.0%
FCF CAGR
-7.2%
FCF margin
59.5%
FCF / Net income
-1.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.70B · net income $-1.29B · FCF $1.61B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.70B | $2.70B | $8.27B | $17.58B | $11.89B |
| Net Income | $-1.29B | $-1.29B | $-658.2M | $148.0M | $121.9M |
| EBITDA | $-1.62B | $-1.62B | $-564.1M | $1.67B | $1.26B |
| EPS | -0.80 | -0.80 | -0.41 | 0.09 | 0.07 |
| Gross Margin | -45.4% | -45.4% | -1.3% | 13.6% | 16.6% |
| Operating Margin | -57.0% | -57.0% | -6.0% | 9.8% | 9.1% |
| Net Margin | -47.9% | -47.9% | -8.0% | 0.8% | 1.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.92 | 1.92 | 1.34 | 1.19 | 1.73 |
| Current Ratio | 1.40 | 1.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.61B | $1.61B | $441.0M | $916.4M | $2.01B |
| Returns | |||||
| ROE | -60.4% | -60.4% | -19.2% | 3.6% | 3.1% |
| Valuation | |||||
| P/E | — | — | — | 2.11 | 11.14 |
| EV/EBITDA | — | — | — | 2.77 | 5.49 |
| P/B | 0.14 | 0.14 | 0.06 | 0.08 | 0.32 |
| Growth & Yield | |||||
| Revenue Growth | -67.3% | -67.3% | -52.9% | 47.8% | — |
| EPS Growth | -95.1% | -95.1% | -555.6% | 28.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+119.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.41 → -0.80
Residual
+119.8%
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.