Consumer Cyclical / Personal ServicesHKSE
$8.90
-0.11 (-1.22%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $30.1M · quality 67.0/100
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
64/100
B
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
$7.3B
P/E
127.1x
↑EV/EBITDA
49.6x
↑ROE
26.4%
↑Gross Margin
89.5%
↑Debt/Equity
0.58
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+37.4%
FCF CAGR
+5.6%
FCF margin
8.4%
FCF / Net income
0.90x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $589.8M · net income $54.6M · FCF $49.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $589.8M | $589.8M | $435.3M | $299.4M | $227.6M |
| Net Income | $54.6M | $54.6M | $45.7M | $40.8M | $16.4M |
| EBITDA | $147.0M | $147.0M | $118.8M | $93.7M | $67.6M |
| EPS | — | — | 0.06 | 0.05 | 0.02 |
| Gross Margin | 89.5% | 89.5% | 89.3% | 87.1% | 87.7% |
| Operating Margin | 11.1% | 11.1% | 12.9% | 14.8% | 9.7% |
| Net Margin | 9.3% | 9.3% | 10.5% | 13.6% | 7.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.58 | 0.58 | 0.87 | 0.76 | 3.40 |
| Current Ratio | 1.06 | 1.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $49.3M | $49.3M | $30.1M | $21.3M | $41.9M |
| Returns | |||||
| ROE | 26.4% | 26.4% | 43.1% | 67.6% | 83.9% |
| Valuation | |||||
| P/E | 127.14 | 127.14 | 20.98 | 6.48 | 39.02 |
| EV/EBITDA | 49.63 | 49.63 | 8.52 | 3.10 | 10.16 |
| P/B | 35.20 | 35.20 | 9.05 | 4.38 | 32.82 |
| Growth & Yield | |||||
| Revenue Growth | 35.5% | 35.5% | 45.4% | 31.5% | — |
| EPS Growth | — | — | 12.4% | 148.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+660.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.06 → n/d
Residual
+660.7%
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.