Real Estate / Real Estate - DevelopmentKuala Lumpur
$0.13
-0.01 (-3.70%)
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
60/100
B
Piotroski
6/9
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
$102M
P/E
6.5x
↓EV/EBITDA
7.4x
↓ROE
6.2%
↑Gross Margin
26.8%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+60.4%
FCF CAGR
—
FCF margin
6.2%
FCF / Net income
0.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $70.3M · net income $9.7M · FCF $4.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $70.3M | $70.3M | $48.1M | $65.4M | $17.0M |
| Net Income | $9.7M | $9.7M | $-10.5M | $-984094.00 | $-10.0M |
| EBITDA | $13.1M | $13.1M | $-7.8M | $2.5M | $-8.5M |
| EPS | — | — | -0.01 | -0.00 | -0.02 |
| Gross Margin | 26.8% | 26.8% | 20.1% | 30.4% | 36.4% |
| Operating Margin | 2.7% | 2.7% | 1.6% | 8.6% | -58.0% |
| Net Margin | 13.8% | 13.8% | -21.8% | -1.5% | -58.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.15 | 0.14 | 0.20 |
| Current Ratio | 3.41 | 3.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.4M | $4.4M | $-16.3M | $-6.7M | $-21.2M |
| Returns | |||||
| ROE | 6.2% | 6.2% | -7.2% | -0.7% | -8.2% |
| Valuation | |||||
| P/E | 6.50 | 6.50 | — | — | — |
| EV/EBITDA | 7.35 | 7.35 | — | 44.72 | — |
| P/B | 0.66 | 0.66 | 0.61 | 0.70 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | 46.0% | 46.0% | -26.4% | 283.7% | — |
| EPS Growth | — | — | -914.3% | 93.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+36.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
+36.8%
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.