Real Estate / Real Estate ServicesParis
$0.41
+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 6.0/100
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
61/100
B
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
$543609
P/E
0.8x
↓EV/EBITDA
0.8x
↓ROE
4.4%
↓Gross Margin
57.4%
↑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
-28.7%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $422047.0 · net income $102094.0 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $422047.00 | $422047.00 | $587929.00 | $1.1M | $1.2M |
| Net Income | $102094.00 | $102094.00 | $17411.00 | $-371328.00 | $55288.00 |
| EBITDA | $702244.00 | $702244.00 | $20913.00 | $-164920.00 | $122261.00 |
| EPS | 0.08 | 0.08 | — | -0.28 | 0.04 |
| Gross Margin | 57.4% | 57.4% | 35.8% | 61.1% | 49.7% |
| Operating Margin | 160.2% | 160.2% | -5.1% | -21.0% | -1.5% |
| Net Margin | 24.2% | 24.2% | 3.0% | -32.9% | 4.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Current Ratio | 2.24 | 2.24 | — | — | — |
| Returns | |||||
| ROE | 4.4% | 4.4% | 0.8% | -16.9% | 2.1% |
| Valuation | |||||
| P/E | 0.80 | 0.80 | — | — | 41.73 |
| EV/EBITDA | 0.77 | 0.77 | 11.92 | — | 19.01 |
| P/B | 0.23 | 0.23 | 0.11 | 0.36 | 0.90 |
| Growth & Yield | |||||
| Revenue Growth | -28.2% | -28.2% | -47.9% | -3.0% | — |
| EPS Growth | — | — | — | -771.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-22.1%
EPS terminal req.
$0.04
Spread vs growth
-6.1%
5Y implied EPS CAGR
-10.6%
EPS terminal req.
$0.04
Spread vs growth
-17.6%
10Y implied EPS CAGR
-0.8%
EPS terminal req.
$0.07
Spread vs growth
-27.4%
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
+173.3%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → 0.08
Residual
+173.3%
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.