Real Estate / Real Estate - DevelopmentHKSE
$0.04
+0.01 (+16.67%)
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
43/100
C
Piotroski
2/9
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
$184M
P/E
N/A
•EV/EBITDA
N/A
•ROE
68.0%
↑Gross Margin
17.4%
↓Debt/Equity
-1.98
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+51.8%
FCF CAGR
—
FCF margin
-5.5%
FCF / Net income
0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $300.3M · net income $-1.71B · FCF $-16.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $300.3M | $300.3M | $240.9M | $941.2M | $85.9M |
| Net Income | $-1.71B | $-1.71B | $-799.5M | $-696.7M | $-2.45B |
| EBITDA | $-1.01B | $-1.01B | $-292.7M | $-471.8M | $-2.59B |
| EPS | -0.33 | -0.33 | -0.15 | -0.13 | -0.47 |
| Gross Margin | 17.4% | 17.4% | 26.0% | 27.5% | 8.1% |
| Operating Margin | -8.6% | -8.6% | -15.6% | -2.3% | -398.8% |
| Net Margin | -571.0% | -571.0% | -331.9% | -74.0% | -2855.5% |
| Balance Sheet | |||||
| Debt/Equity | -1.98 | -1.98 | -6.12 | 406.05 | 6.37 |
| Current Ratio | 0.50 | 0.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-16.5M | $-16.5M | $-170.4M | $11.9M | $-2.35B |
| Returns | |||||
| ROE | 68.0% | 68.0% | 94.3% | -5718.8% | -334.8% |
| Valuation | |||||
| P/B | — | — | — | 21.99 | 0.65 |
| Growth & Yield | |||||
| Revenue Growth | 24.6% | 24.6% | -74.4% | 995.8% | — |
| EPS Growth | -120.0% | -120.0% | -15.4% | 72.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+191.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.15 → -0.33
Residual
+191.7%
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.