Real Estate / Real Estate ServicesKuala Lumpur
$0.13
+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 4.0/100
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
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$63M
P/E
N/A
•EV/EBITDA
34.1x
↑ROE
0.8%
↓Gross Margin
10.5%
↓Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.3%
FCF CAGR
—
FCF margin
-7.8%
FCF / Net income
-1.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $25.2M · net income $1.2M · FCF $-2.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $25.2M | $25.2M | $32.8M | $22.7M | $21.6M |
| Net Income | $1.2M | $1.2M | $1.8M | $570426.00 | $15.3M |
| EBITDA | $1.8M | $1.8M | $2.1M | $886119.00 | $1.1M |
| EPS | — | — | 0.01 | 0.00 | 0.05 |
| Gross Margin | 10.5% | 10.5% | 14.9% | 6.0% | 18.1% |
| Operating Margin | 0.0% | 0.0% | 1.9% | 3.3% | 3.0% |
| Net Margin | 4.8% | 4.8% | 5.5% | 2.5% | 70.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.04 | 0.03 | 0.02 |
| Current Ratio | 1.13 | 1.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.0M | $-2.0M | $-10.2M | $-1.3M | $-1.8M |
| Returns | |||||
| ROE | 0.8% | 0.8% | 1.2% | 0.4% | 11.6% |
| Valuation | |||||
| P/E | — | — | 29.00 | 67.39 | 1.26 |
| EV/EBITDA | 34.11 | 34.11 | 23.35 | 47.13 | 19.32 |
| P/B | 0.41 | 0.41 | 0.35 | 0.29 | 0.15 |
| Growth & Yield | |||||
| Revenue Growth | -23.2% | -23.2% | 44.4% | 5.2% | — |
| EPS Growth | — | — | 117.4% | -95.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
-21.2%
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.