Real Estate / Real Estate ServicesHKSE
$0.14
+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 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
35/100
D
Piotroski
7/9
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
$56M
P/E
N/A
•EV/EBITDA
N/A
•ROE
256.1%
↑Gross Margin
17.0%
↓Debt/Equity
-0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.8%
FCF CAGR
-21.2%
FCF margin
2.2%
FCF / Net income
-0.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $350.8M · net income $-52.5M · FCF $7.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $350.8M | $350.8M | $369.1M | $426.8M | $511.9M |
| Net Income | $-52.5M | $-52.5M | $-76.9M | $-60.6M | $18.2M |
| EBITDA | $-47.0M | $-47.0M | $-78.2M | $-56.9M | $41.6M |
| EPS | -0.13 | -0.13 | -0.19 | -0.15 | 0.05 |
| Gross Margin | 17.0% | 17.0% | 16.1% | 20.4% | 20.0% |
| Operating Margin | 5.3% | 5.3% | 3.2% | 6.9% | 6.5% |
| Net Margin | -15.0% | -15.0% | -20.8% | -14.2% | 3.5% |
| Balance Sheet | |||||
| Debt/Equity | -0.04 | -0.04 | 0.03 | 0.18 | 0.21 |
| Current Ratio | 0.79 | 0.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $7.7M | $7.7M | $9.8M | $88000.00 | $15.8M |
| Returns | |||||
| ROE | 256.1% | 256.1% | -225.9% | -53.7% | 10.5% |
| Valuation | |||||
| P/E | — | — | — | — | 2.64 |
| EV/EBITDA | — | — | — | — | -0.81 |
| P/B | — | — | 0.72 | 0.31 | 0.28 |
| Growth & Yield | |||||
| Revenue Growth | -5.0% | -5.0% | -13.5% | -16.6% | — |
| EPS Growth | 31.8% | 31.8% | -26.9% | -433.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+159.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.19 → -0.13
Residual
+159.3%
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.