Real Estate / Real Estate ServicesHKSEHK
$0.10
-0.00 (-0.94%)
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 22.0/100
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
54/100
C
Piotroski
3/9
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
$406M
P/E
10.5x
↓EV/EBITDA
-32.1x
↓ROE
1.8%
↓Gross Margin
N/A
•Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-32.3%
FCF CAGR
-36.5%
FCF margin
17.2%
FCF / Net income
0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $187.8M · net income $47.6M · FCF $32.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $187.8M | $187.8M | $252.0M | $468.4M | $605.7M |
| Net Income | $47.6M | $47.6M | $65.1M | $198.6M | $303.9M |
| EBITDA | $67.6M | $67.6M | $102.1M | $261.7M | $422.6M |
| EPS | 0.01 | 0.01 | 0.02 | 0.06 | 0.09 |
| Operating Margin | 45.2% | 45.2% | 38.2% | 63.1% | 68.4% |
| Net Margin | 25.4% | 25.4% | 25.8% | 42.4% | 50.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 5.66 | 5.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $32.3M | $32.3M | $1.6M | $372.2M | $125.9M |
| Returns | |||||
| ROE | 1.8% | 1.8% | 2.6% | 8.2% | 14.0% |
| Valuation | |||||
| P/E | 10.50 | 10.50 | 6.47 | 4.92 | 7.03 |
| EV/EBITDA | -32.09 | -32.09 | -20.17 | -3.27 | 1.36 |
| P/B | 0.16 | 0.16 | 0.17 | 0.40 | 0.98 |
| Growth & Yield | |||||
| Revenue Growth | -25.5% | -25.5% | -46.2% | -22.7% | — |
| EPS Growth | -27.6% | -27.6% | -69.6% | -39.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-8.8%
EPS terminal req.
$0.01
Spread vs growth
-18.8%
5Y implied EPS CAGR
-1.7%
EPS terminal req.
$0.01
Spread vs growth
-25.9%
10Y implied EPS CAGR
4.0%
EPS terminal req.
$0.02
Spread vs growth
-31.6%
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
-4.5%
Start / end P/E
6.5x → 8.5x
EPS bridge
0.02 → 0.01
Residual
-8.8%
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.