Real Estate / Real Estate ServicesKuwait
$102.00
+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 12.0/100
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
45/100
C
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
$20M
P/E
N/A
•EV/EBITDA
20889.6x
↑ROE
3.8%
↓Gross Margin
93.9%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+21.5%
FCF CAGR
—
FCF margin
-103.7%
FCF / Net income
-1.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.3M · net income $857721.0 · FCF $-1.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.3M | $1.3M | $959573.00 | $854986.00 | $709462.00 |
| Net Income | $857721.00 | $857721.00 | $496658.00 | $1.1M | $-238056.00 |
| EBITDA | $953122.00 | $953122.00 | $548281.00 | $69506.00 | $63463.00 |
| EPS | — | — | 0.00 | 0.01 | -0.00 |
| Gross Margin | 93.9% | 93.9% | 93.6% | 93.5% | 93.1% |
| Operating Margin | 29.8% | 29.8% | 9.5% | 7.1% | 8.1% |
| Net Margin | 67.5% | 67.5% | 51.8% | 132.7% | -33.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.3M | $-1.3M | $-1.3M | $-163163.00 | $-564826.00 |
| Returns | |||||
| ROE | 3.8% | 3.8% | 2.2% | 5.2% | -1.1% |
| Valuation | |||||
| P/E | — | — | 28740.16 | 10292.60 | — |
| EV/EBITDA | 20889.57 | 20889.57 | 25985.33 | 167882.82 | 192790.26 |
| P/B | 880.41 | 880.41 | 634.97 | 532.60 | 590.85 |
| Growth & Yield | |||||
| Revenue Growth | 32.5% | 32.5% | 12.2% | 20.5% | — |
| EPS Growth | — | — | -56.3% | 584.2% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+55.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
+52.9%
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.