Real Estate / Real Estate ServicesSaudi
$13.65
+0.65 (+5.00%)
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 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
39/100
D
Piotroski
2/9
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
$273M
P/E
9.7x
↓EV/EBITDA
7.8x
↓ROE
51.0%
↑Gross Margin
38.8%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2025 · 1 años de histórico normalizado
Revenue CAGR
+29.6%
FCF CAGR
+42.5%
FCF margin
26.8%
FCF / Net income
0.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $81.1M · net income $28.3M · FCF $21.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $81.1M | $81.1M | $62.6M |
| Net Income | $28.3M | $28.3M | $25.1M |
| EBITDA | $29.7M | $29.7M | $25.8M |
| EPS | — | — | 1.25 |
| Gross Margin | 38.8% | 38.8% | 43.8% |
| Operating Margin | 34.6% | 34.6% | 39.6% |
| Net Margin | 34.8% | 34.8% | 40.1% |
| Balance Sheet | |||
| Current Ratio | 5.31 | 5.31 | — |
| Cash Flow | |||
| Free Cash Flow | $21.8M | $21.8M | $15.3M |
| Returns | |||
| ROE | 51.0% | 51.0% | 92.4% |
| Valuation | |||
| P/E | 9.68 | 9.68 | — |
| EV/EBITDA | 7.76 | 7.76 | — |
| P/B | 4.93 | 4.93 | — |
| Growth & Yield | |||
| Revenue Growth | 29.6% | 29.6% | — |
| Dividend Yield | 3.9% | 3.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+5.1%
Start / end P/E
n/dx → n/dx
EPS bridge
1.25 → n/d
Residual
+1.3%
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.