Real Estate / Real Estate - DevelopmentKuala Lumpur
$0.03
+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 2.0/100
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
53/100
C
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
$166M
P/E
2.5x
↓EV/EBITDA
3.4x
↓ROE
6.8%
↑Gross Margin
35.2%
↓Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+41.8%
FCF CAGR
—
FCF margin
-64.4%
FCF / Net income
-1.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $100.1M · net income $36.6M · FCF $-64.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $100.1M | $100.1M | $51.2M | $25.7M | $35.1M |
| Net Income | $36.6M | $36.6M | $7.3M | $-3.1M | $-17.7M |
| EBITDA | $47.4M | $47.4M | $21.3M | $-837072.00 | $-16.1M |
| EPS | 0.01 | 0.01 | 0.00 | -0.00 | -0.01 |
| Gross Margin | 35.2% | 35.2% | 49.3% | 32.7% | 19.6% |
| Operating Margin | 46.1% | 46.1% | 39.7% | -6.5% | -49.6% |
| Net Margin | 36.5% | 36.5% | 14.3% | -12.2% | -50.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.04 | 0.06 | 0.03 |
| Current Ratio | 12.48 | 12.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-64.5M | $-64.5M | $-16.3M | $-68.3M | $-25.6M |
| Returns | |||||
| ROE | 6.8% | 6.8% | 1.5% | -0.7% | -4.7% |
| Valuation | |||||
| P/E | 2.50 | 2.50 | 21.43 | — | — |
| EV/EBITDA | 3.44 | 3.44 | 3.53 | — | — |
| P/B | 0.29 | 0.29 | 0.32 | 0.37 | 0.51 |
| Growth & Yield | |||||
| Revenue Growth | 95.6% | 95.6% | 99.2% | -26.8% | — |
| EPS Growth | 321.4% | 321.4% | 275.0% | 88.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-27.8%
EPS terminal req.
$0.00
Spread vs growth
349.3%
5Y implied EPS CAGR
-14.6%
EPS terminal req.
$0.00
Spread vs growth
336.0%
10Y implied EPS CAGR
-3.1%
EPS terminal req.
$0.00
Spread vs growth
324.5%
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
+0.0%
Start / end P/E
17.9x → 4.2x
EPS bridge
0.00 → 0.01
Residual
-245.2%
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.