Real Estate / Real Estate ServicesKuwait
$95.00
+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 13.0/100
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
59/100
C
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
$21M
P/E
9.5x
↓EV/EBITDA
9700.8x
↑ROE
5.5%
↑Gross Margin
82.8%
↑Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.0%
FCF CAGR
+20.7%
FCF margin
55.2%
FCF / Net income
0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.1M · net income $1.8M · FCF $622145.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.1M | $1.1M | $1.1M | $1.0M | $972803.00 |
| Net Income | $1.8M | $1.8M | $967956.00 | $942766.00 | $981077.00 |
| EBITDA | $2.2M | $2.2M | $1.4M | $1.4M | $1.3M |
| EPS | — | — | 0.00 | 0.00 | 0.00 |
| Gross Margin | 82.8% | 82.8% | 79.3% | 82.5% | 83.5% |
| Operating Margin | 37.6% | 37.6% | 22.0% | 50.6% | 50.8% |
| Net Margin | 155.3% | 155.3% | 91.8% | 92.3% | 100.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.22 | 0.23 | 0.25 |
| Current Ratio | 1.75 | 1.75 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $622145.00 | $622145.00 | $424941.00 | $577051.00 | $353737.00 |
| Returns | |||||
| ROE | 5.5% | 5.5% | 3.2% | 3.2% | 3.5% |
| Valuation | |||||
| P/E | 9.50 | 9.50 | 17488.15 | 14320.99 | 15035.80 |
| EV/EBITDA | 9700.85 | 9700.85 | 11690.75 | 9521.36 | 11398.17 |
| P/B | 668.03 | 668.03 | 560.19 | 460.84 | 523.28 |
| Growth & Yield | |||||
| Revenue Growth | 6.9% | 6.9% | 3.1% | 5.0% | — |
| EPS Growth | — | — | 4.2% | -3.3% | — |
| Dividend Yield | 3.1% | 3.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+33.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
+30.1%
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.