Real Estate / Real Estate - DevelopmentNSE
$3.80
+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 100.0/100
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
30/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$598M
P/E
N/A
•EV/EBITDA
81.0x
↑ROE
6.7%
↑Gross Margin
30.4%
↓Debt/Equity
-0.85
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
-12.1%
FCF CAGR
-15.4%
FCF margin
15.9%
FCF / Net income
-1.90x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.24B · net income $-439.2M · FCF $833.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $5.24B | $5.24B | $6.60B | $6.78B |
| Net Income | $-439.2M | $-439.2M | $-4.23B | $-818.6M |
| EBITDA | $71.8M | $71.8M | $-3.87B | $154.3M |
| EPS | -2.79 | -2.79 | -26.89 | -5.20 |
| Gross Margin | 30.4% | 30.4% | -37.1% | 22.8% |
| Operating Margin | -5.2% | -5.2% | -63.3% | 0.7% |
| Net Margin | -8.4% | -8.4% | -64.1% | -12.1% |
| Balance Sheet | ||||
| Debt/Equity | -0.85 | -0.85 | -1.03 | -3.32 |
| Cash Flow | ||||
| Free Cash Flow | $833.5M | $833.5M | $3.58B | $1.17B |
| Returns | ||||
| ROE | 6.7% | 6.7% | 69.7% | 31.8% |
| Valuation | ||||
| EV/EBITDA | 81.01 | 81.01 | — | 69.07 |
| Growth & Yield | ||||
| Revenue Growth | -20.6% | -20.6% | -2.6% | — |
| EPS Growth | 89.6% | 89.6% | -417.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-6.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-26.89 → -2.79
Residual
-6.2%
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.