Real Estate / Real Estate ServicesSaudi
$89.00
-1.00 (-1.09%)
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 100.0/100
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
55/100
C
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$445M
P/E
4.3x
↓EV/EBITDA
3.5x
↓ROE
67.5%
↑Gross Margin
73.0%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2025 · 1 años de histórico normalizado
Revenue CAGR
+38.8%
FCF CAGR
+65.3%
FCF margin
57.5%
FCF / Net income
0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $168.0M · net income $103.2M · FCF $96.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $168.0M | $168.0M | $121.0M |
| Net Income | $103.2M | $103.2M | $63.7M |
| EBITDA | $107.6M | $107.6M | $65.8M |
| EPS | — | — | 12.74 |
| Gross Margin | 73.0% | 73.0% | 63.5% |
| Operating Margin | 61.9% | 61.9% | 52.7% |
| Net Margin | 61.5% | 61.5% | 52.6% |
| Balance Sheet | |||
| Debt/Equity | 0.00 | 0.00 | — |
| Current Ratio | 4.40 | 4.40 | — |
| Cash Flow | |||
| Free Cash Flow | $96.6M | $96.6M | $58.5M |
| Returns | |||
| ROE | 67.5% | 67.5% | 70.9% |
| Valuation | |||
| P/E | 4.31 | 4.31 | — |
| EV/EBITDA | 3.47 | 3.47 | — |
| P/B | 2.91 | 2.91 | — |
| Growth & Yield | |||
| Revenue Growth | 38.8% | 38.8% | — |
| Dividend Yield | 19.8% | 19.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+20.9%
Start / end P/E
n/dx → n/dx
EPS bridge
12.74 → n/d
Residual
+1.1%
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.