Real Estate / Real Estate ServicesParis
$4.08
-0.40 (-8.93%)
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 30.0/100
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
29/100
D
Piotroski
2/9
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
$14M
P/E
8.3x
↓EV/EBITDA
8.2x
↓ROE
4.5%
↑Gross Margin
16.7%
↓Debt/Equity
1.73
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.0%
FCF CAGR
—
FCF margin
-7.9%
FCF / Net income
-5.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $113.0M · net income $1.7M · FCF $-8.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $113.0M | $113.0M | $118.0M | $135.4M | $160.2M |
| Net Income | $1.7M | $1.7M | $1.9M | $3.5M | $4.0M |
| EBITDA | $7.3M | $7.3M | $6.8M | $10.4M | $33.8M |
| EPS | — | — | — | 1.03 | 1.17 |
| Gross Margin | 16.7% | 16.7% | 14.9% | 15.4% | 29.5% |
| Operating Margin | 3.6% | 3.6% | 2.8% | 4.0% | 18.5% |
| Net Margin | 1.5% | 1.5% | 1.6% | 2.6% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.73 | 1.73 | 1.62 | 1.97 | 2.01 |
| Current Ratio | 1.79 | 1.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-8.9M | $-8.9M | $7.5M | $-3.0M | $22.3M |
| Returns | |||||
| ROE | 4.5% | 4.5% | 5.1% | 10.0% | 12.1% |
| Valuation | |||||
| P/E | 8.33 | 8.33 | — | 6.46 | 5.90 |
| EV/EBITDA | 8.21 | 8.21 | 8.24 | 6.53 | 1.87 |
| P/B | 0.37 | 0.37 | 0.52 | 0.65 | 0.72 |
| Growth & Yield | |||||
| Revenue Growth | -4.2% | -4.2% | -12.9% | -15.5% | — |
| EPS Growth | — | — | — | -12.0% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-32.2%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-36.3%
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.