Real Estate / Real Estate ServicesKuwait
$309.00
+1.00 (+0.32%)
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 15.0/100
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
56/100
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
$65M
P/E
10.3x
↓EV/EBITDA
7767.3x
↑ROE
4.4%
↓Gross Margin
68.1%
↑Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+58.7%
FCF CAGR
+45.2%
FCF margin
50.6%
FCF / Net income
0.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.9M · net income $6.3M · FCF $4.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.9M | $8.9M | $8.4M | $6.5M | $2.2M |
| Net Income | $6.3M | $6.3M | $5.9M | $4.5M | $4.0M |
| EBITDA | $8.3M | $8.3M | $8.0M | $6.5M | $5.0M |
| EPS | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 |
| Gross Margin | 68.1% | 68.1% | 68.2% | 66.7% | 72.4% |
| Operating Margin | 52.6% | 52.6% | 52.3% | 48.9% | 24.1% |
| Net Margin | 71.1% | 71.1% | 70.6% | 68.8% | 180.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.21 | 0.23 | 0.25 |
| Current Ratio | 1.25 | 1.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.5M | $4.5M | $3.4M | $1.7M | $1.5M |
| Returns | |||||
| ROE | 4.4% | 4.4% | 4.2% | 3.3% | 3.0% |
| Valuation | |||||
| P/E | 10.30 | 10.30 | 9592.92 | 11903.04 | 13763.82 |
| EV/EBITDA | 7767.26 | 7767.26 | 7051.31 | 8142.48 | 11033.06 |
| P/B | 452.97 | 452.97 | 403.26 | 389.28 | 414.00 |
| Growth & Yield | |||||
| Revenue Growth | 6.0% | 6.0% | 28.7% | 193.1% | — |
| EPS Growth | 6.7% | 6.7% | 32.2% | 11.6% | — |
| Dividend Yield | 6.5% | 6.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
869.1%
EPS terminal req.
$27.42
Spread vs growth
-862.4%
5Y implied EPS CAGR
305.9%
EPS terminal req.
$33.18
Spread vs growth
-299.2%
10Y implied EPS CAGR
111.3%
EPS terminal req.
$53.43
Spread vs growth
-104.6%
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
+24.9%
Start / end P/E
9238.9x → 10255.6x
EPS bridge
0.03 → 0.03
Residual
+0.7%
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.