Real Estate / Real Estate ServicesHKSE
$0.26
-0.00 (-1.89%)
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 50.0/100
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
48/100
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
$208M
P/E
8.7x
↓EV/EBITDA
6.0x
↓ROE
13.6%
↑Gross Margin
99.9%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.7%
FCF CAGR
—
FCF margin
-8.5%
FCF / Net income
-1.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $439.4M · net income $21.8M · FCF $-37.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $439.4M | $439.4M | $379.1M | $334.2M | $406.0M |
| Net Income | $21.8M | $21.8M | $17.0M | $17.8M | $21.2M |
| EBITDA | $26.7M | $26.7M | $21.8M | $21.7M | $25.4M |
| EPS | — | — | 0.02 | 0.02 | 0.03 |
| Gross Margin | 99.9% | 99.9% | 99.9% | 99.9% | 99.9% |
| Operating Margin | 4.9% | 4.9% | 4.1% | 5.0% | 5.6% |
| Net Margin | 5.0% | 5.0% | 4.5% | 5.3% | 5.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.01 | 0.05 |
| Current Ratio | 4.48 | 4.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-37.5M | $-37.5M | $35.2M | $18.4M | $41.4M |
| Returns | |||||
| ROE | 13.6% | 13.6% | 11.0% | 11.4% | 14.1% |
| Valuation | |||||
| P/E | 8.67 | 8.67 | 15.57 | 8.02 | 6.04 |
| EV/EBITDA | 6.01 | 6.01 | 11.06 | 6.15 | 4.87 |
| P/B | 1.30 | 1.30 | 1.71 | 0.91 | 0.85 |
| Growth & Yield | |||||
| Revenue Growth | 15.9% | 15.9% | 13.4% | -17.7% | — |
| EPS Growth | — | — | -4.5% | -16.2% | — |
| Dividend Yield | 8.2% | 8.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+16.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
+7.9%
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.