Real Estate / Real Estate ServicesKuwait
$193.00
-5.00 (-2.53%)
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 19.0/100
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
19/100
F
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
$74M
P/E
N/A
•EV/EBITDA
18465.3x
↑ROE
-1.8%
↓Gross Margin
43.1%
↑Debt/Equity
1.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.6%
FCF CAGR
-20.1%
FCF margin
28.2%
FCF / Net income
-2.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.1M · net income $-812830.0 · FCF $2.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.1M | $8.1M | $7.9M | $9.0M | $9.4M |
| Net Income | $-812830.00 | $-812830.00 | $1.6M | $2.8M | $2.1M |
| EBITDA | $4.0M | $4.0M | $6.9M | $8.8M | $6.9M |
| EPS | -0.00 | -0.00 | 0.00 | 0.01 | 0.01 |
| Gross Margin | 43.1% | 43.1% | 43.4% | 52.1% | 53.7% |
| Operating Margin | 26.9% | 26.9% | 14.9% | 36.8% | 25.3% |
| Net Margin | -10.0% | -10.0% | 20.2% | 30.9% | 22.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.46 | 1.46 | 1.66 | 2.21 | 1.44 |
| Current Ratio | 0.06 | 0.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.3M | $2.3M | $2.6M | $2.9M | $4.5M |
| Returns | |||||
| ROE | -1.8% | -1.8% | 4.0% | 7.5% | 5.5% |
| Valuation | |||||
| P/E | — | — | 16492.38 | 8879.98 | 6058.31 |
| EV/EBITDA | 18465.28 | 18465.28 | 3813.53 | 2814.81 | 1808.08 |
| P/B | 1674.26 | 1674.26 | 662.85 | 661.74 | 335.32 |
| Growth & Yield | |||||
| Revenue Growth | 2.8% | 2.8% | -11.9% | -4.2% | — |
| EPS Growth | -150.5% | -150.5% | -42.1% | 34.6% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+123.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → -0.00
Residual
+122.0%
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.