Real Estate / Real Estate ServicesHKSE
$0.59
+0.02 (+3.51%)
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 0.0/100
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
52/100
C
Piotroski
6/9
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
$580M
P/E
29.5x
↑EV/EBITDA
-5.4x
↓ROE
1.3%
↓Gross Margin
19.9%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.4%
FCF CAGR
+34.1%
FCF margin
4.1%
FCF / Net income
6.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.50B · net income $17.1M · FCF $102.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.50B | $2.50B | $2.39B | $2.47B | $2.61B |
| Net Income | $17.1M | $17.1M | $4.7M | $-201.8M | $-213.6M |
| EBITDA | $95.5M | $95.5M | $97.5M | $-94.0M | $-171.5M |
| EPS | 0.02 | 0.02 | 0.01 | -0.20 | -0.22 |
| Gross Margin | 19.9% | 19.9% | 20.4% | 20.9% | 21.3% |
| Operating Margin | 9.5% | 9.5% | 9.2% | 8.4% | 7.7% |
| Net Margin | 0.7% | 0.7% | 0.2% | -8.2% | -8.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 |
| Current Ratio | 1.77 | 1.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $102.7M | $102.7M | $173.1M | $123.4M | $42.6M |
| Returns | |||||
| ROE | 1.3% | 1.3% | 0.4% | -14.9% | -13.6% |
| Valuation | |||||
| P/E | 29.50 | 29.50 | 88.00 | — | — |
| EV/EBITDA | -5.41 | -5.41 | -6.83 | — | — |
| P/B | 0.43 | 0.43 | 0.33 | 0.37 | 0.74 |
| Growth & Yield | |||||
| Revenue Growth | 4.5% | 4.5% | -3.3% | -5.2% | — |
| EPS Growth | 240.0% | 240.0% | 102.4% | 6.8% | — |
| Dividend Yield | 9.3% | 9.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
45.5%
EPS terminal req.
$0.05
Spread vs growth
194.5%
5Y implied EPS CAGR
30.1%
EPS terminal req.
$0.06
Spread vs growth
209.9%
10Y implied EPS CAGR
19.6%
EPS terminal req.
$0.10
Spread vs growth
220.4%
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
+20.6%
Start / end P/E
106.0x → 34.7x
EPS bridge
0.01 → 0.02
Residual
-161.4%
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.