Real Estate / Real Estate ServicesKuwait
$178.00
+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 20.0/100
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
6/9
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
$330M
P/E
17.8x
↑EV/EBITDA
10432.9x
↑ROE
5.4%
↑Gross Margin
76.2%
↑Debt/Equity
0.84
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.5%
FCF CAGR
-4.4%
FCF margin
50.9%
FCF / Net income
1.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $31.9M · net income $16.3M · FCF $16.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $31.9M | $31.9M | $31.3M | $30.6M | $29.6M |
| Net Income | $16.3M | $16.3M | $15.6M | $14.4M | $12.5M |
| EBITDA | $31.8M | $31.8M | $31.9M | $28.1M | $21.8M |
| EPS | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Gross Margin | 76.2% | 76.2% | 66.5% | 66.3% | 61.5% |
| Operating Margin | 66.9% | 66.9% | 58.8% | 56.3% | 54.9% |
| Net Margin | 51.1% | 51.1% | 49.8% | 47.1% | 42.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.84 | 0.84 | 0.81 | 0.79 | 0.77 |
| Current Ratio | 2.98 | 2.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $16.2M | $16.2M | $17.3M | $16.0M | $18.6M |
| Returns | |||||
| ROE | 5.4% | 5.4% | 5.3% | 5.0% | 4.3% |
| Valuation | |||||
| P/E | 17.80 | 17.80 | 17133.91 | 12792.51 | 13514.32 |
| EV/EBITDA | 10432.91 | 10432.91 | 8391.98 | 6588.18 | 7758.08 |
| P/B | 1107.61 | 1107.61 | 901.55 | 633.54 | 582.23 |
| Growth & Yield | |||||
| Revenue Growth | 1.9% | 1.9% | 2.3% | 3.3% | — |
| EPS Growth | 6.0% | 6.0% | 7.7% | 18.0% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1117.7%
EPS terminal req.
$15.79
Spread vs growth
-1111.7%
5Y implied EPS CAGR
365.5%
EPS terminal req.
$19.11
Spread vs growth
-359.4%
10Y implied EPS CAGR
126.3%
EPS terminal req.
$30.78
Spread vs growth
-120.3%
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
+0.8%
Start / end P/E
21530.4x → 20118.9x
EPS bridge
0.01 → 0.01
Residual
-0.4%
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.