Real Estate / Real Estate ServicesBrussels
$0.03
-0.00 (-3.70%)
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 15.0/100
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
32/100
D
Piotroski
4/9
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
$33M
P/E
N/A
•EV/EBITDA
9.2x
↓ROE
3.1%
↓Gross Margin
69.4%
↑Debt/Equity
0.25
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.7%
FCF CAGR
+3.3%
FCF margin
52.0%
FCF / Net income
2.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.8M · net income $1.2M · FCF $3.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.8M | $5.8M | $6.4M | $7.0M | $7.6M |
| Net Income | $1.2M | $1.2M | $1.9M | $2.6M | $339000.00 |
| EBITDA | $2.3M | $2.3M | $2.1M | $4.3M | $2.5M |
| EPS | — | — | 0.00 | 0.00 | 0.00 |
| Gross Margin | 69.4% | 69.4% | 71.3% | 65.1% | 61.7% |
| Operating Margin | 59.2% | 59.2% | 62.7% | 58.3% | 47.3% |
| Net Margin | 21.5% | 21.5% | 29.5% | 37.4% | 4.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.25 | 0.25 | 0.30 | 0.36 | 0.43 |
| Current Ratio | 7.25 | 7.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.0M | $3.0M | $3.9M | $3.2M | $2.7M |
| Returns | |||||
| ROE | 3.1% | 3.1% | 4.7% | 6.8% | 0.9% |
| Valuation | |||||
| P/E | — | — | 20.67 | 13.14 | 108.67 |
| EV/EBITDA | 9.23 | 9.23 | 15.43 | 7.23 | 18.21 |
| P/B | 0.81 | 0.81 | 0.97 | 0.91 | 1.15 |
| Growth & Yield | |||||
| Revenue Growth | -9.4% | -9.4% | -8.6% | -8.1% | — |
| EPS Growth | — | — | -28.6% | 600.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
-17.5%
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.