Real Estate / Real Estate ServicesKuala Lumpur
$0.29
-0.03 (-7.94%)
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 4.0/100
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
28/100
D
Piotroski
5/9
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
$63M
P/E
N/A
•EV/EBITDA
25.3x
↑ROE
0.1%
↓Gross Margin
24.6%
↓Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.7%
FCF CAGR
-65.5%
FCF margin
5.1%
FCF / Net income
12.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $56.0M · net income $226000.0 · FCF $2.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $56.0M | $56.0M | $19.5M | $38.7M | $64.8M |
| Net Income | $226000.00 | $226000.00 | $306000.00 | $6.3M | $9.7M |
| EBITDA | $4.0M | $4.0M | $2.5M | $11.2M | $15.1M |
| EPS | — | — | 0.00 | 0.03 | 0.04 |
| Gross Margin | 24.6% | 24.6% | 34.5% | 48.2% | 35.2% |
| Operating Margin | 6.2% | 6.2% | 9.9% | 27.7% | 22.5% |
| Net Margin | 0.4% | 0.4% | 1.6% | 16.4% | 15.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.15 | 0.17 | 0.12 |
| Current Ratio | 4.05 | 4.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.9M | $2.9M | $3.8M | $-4.7M | $69.6M |
| Returns | |||||
| ROE | 0.1% | 0.1% | 0.1% | 2.0% | 3.1% |
| Valuation | |||||
| P/E | — | — | 378.57 | 24.40 | 19.78 |
| EV/EBITDA | 25.33 | 25.33 | 52.73 | 13.49 | 11.30 |
| P/B | 0.20 | 0.20 | 0.36 | 0.49 | 0.62 |
| Growth & Yield | |||||
| Revenue Growth | 187.8% | 187.8% | -49.7% | -40.3% | — |
| EPS Growth | — | — | -95.2% | -34.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-46.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
-46.3%
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.