Real Estate / Real Estate ServicesIstanbul
$17.98
+0.14 (+0.78%)
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
36/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$12.6B
P/E
99.9x
↑EV/EBITDA
10.2x
↓ROE
1.0%
↓Gross Margin
63.8%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+1361.0%
FCF CAGR
+584.6%
FCF margin
1.7%
FCF / Net income
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.30B · net income $125.6M · FCF $22.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $1.30B | $1.30B | $686.5M | $6.1M |
| Net Income | $125.6M | $125.6M | $465.5M | $-24.8M |
| EBITDA | $1.27B | $1.27B | $1.57B | $-23.6M |
| EPS | — | — | 0.66 | -0.04 |
| Gross Margin | 63.8% | 63.8% | 64.5% | 100.0% |
| Operating Margin | 53.5% | 53.5% | 45.2% | 46.6% |
| Net Margin | 9.7% | 9.7% | 67.8% | -407.3% |
| Balance Sheet | ||||
| Debt/Equity | 0.03 | 0.03 | 0.06 | 0.09 |
| Current Ratio | 3.09 | 3.09 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $22.6M | $22.6M | $422.4M | $483084.00 |
| Returns | ||||
| ROE | 1.0% | 1.0% | 3.8% | -0.2% |
| Valuation | ||||
| P/E | 99.89 | 99.89 | — | — |
| EV/EBITDA | 10.19 | 10.19 | — | — |
| P/B | 1.02 | 1.02 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 89.6% | 89.6% | 11156.7% | — |
| EPS Growth | — | — | 1973.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-22.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.66 → n/d
Residual
-22.5%
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.