Real Estate / Real Estate ServicesHKSE
$0.05
+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 24.0/100
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
33/100
D
Piotroski
2/9
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
$192M
P/E
5.0x
↓EV/EBITDA
0.8x
↓ROE
0.8%
↓Gross Margin
23.2%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-7.8%
FCF CAGR
—
FCF margin
-28.1%
FCF / Net income
-23.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $247.5M · net income $2.9M · FCF $-69.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $247.5M | $247.5M | $262.4M | $268.6M | $316.2M |
| Net Income | $2.9M | $2.9M | $9.4M | $32.9M | $54.6M |
| EBITDA | $22.2M | $22.2M | $26.4M | $46.0M | $82.7M |
| EPS | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 |
| Gross Margin | 23.2% | 23.2% | 17.1% | 21.6% | 36.2% |
| Operating Margin | 11.8% | 11.8% | 7.5% | 13.9% | 26.3% |
| Net Margin | 1.2% | 1.2% | 3.6% | 12.2% | 17.3% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.00 | 0.00 | 0.00 |
| Current Ratio | 3.25 | 3.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-69.6M | $-69.6M | $-27.2M | $-74.7M | $-9.6M |
| Returns | |||||
| ROE | 0.8% | 0.8% | 2.4% | 9.6% | 17.7% |
| Valuation | |||||
| P/E | 5.00 | 5.00 | 87.93 | 7.38 | 7.23 |
| EV/EBITDA | 0.76 | 0.76 | 25.40 | 2.92 | 0.99 |
| P/B | 0.50 | 0.50 | 2.13 | 0.71 | 1.30 |
| Growth & Yield | |||||
| Revenue Growth | -5.6% | -5.6% | -2.3% | -15.1% | — |
| EPS Growth | -72.4% | -72.4% | -71.8% | -40.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
77.0%
EPS terminal req.
$0.00
Spread vs growth
-149.4%
5Y implied EPS CAGR
46.3%
EPS terminal req.
$0.01
Spread vs growth
-118.7%
10Y implied EPS CAGR
26.9%
EPS terminal req.
$0.01
Spread vs growth
-99.3%
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
-56.9%
Start / end P/E
40.0x → 62.5x
EPS bridge
0.00 → 0.00
Residual
-40.7%
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.