Real Estate / Real Estate ServicesSaudi
$24.01
-2.29 (-8.71%)
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
37/100
D
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$720M
P/E
5.5x
↓EV/EBITDA
4.4x
↓ROE
27.7%
↑Gross Margin
22.2%
↓Debt/Equity
0.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-58.7%
FCF / Net income
-1.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $405.2M · net income $129.9M · FCF $-237.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $405.2M | $405.2M | $431.1M | — |
| Net Income | $129.9M | $129.9M | $111.3M | — |
| EBITDA | $143.1M | $143.1M | $116.0M | — |
| EPS | — | — | 11.13 | — |
| Gross Margin | 22.2% | 22.2% | 29.3% | — |
| Operating Margin | 16.8% | 16.8% | 25.2% | — |
| Net Margin | 32.1% | 32.1% | 25.8% | — |
| Balance Sheet | ||||
| Debt/Equity | 0.85 | 0.85 | 0.50 | 0.12 |
| Current Ratio | 4.62 | 4.62 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-237.7M | $-237.7M | $-27.8M | — |
| Returns | ||||
| ROE | 27.7% | 27.7% | 34.8% | — |
| Valuation | ||||
| P/E | 5.55 | 5.55 | — | — |
| EV/EBITDA | 4.42 | 4.42 | — | — |
| P/B | 0.51 | 0.51 | — | — |
| Growth & Yield | ||||
| Revenue Growth | -6.0% | -6.0% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-24.0%
Start / end P/E
n/dx → n/dx
EPS bridge
11.13 → n/d
Residual
-24.0%
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.