Real Estate / Real Estate - DevelopmentParis
$595.00
+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 0.0/100
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
12/100
F
Piotroski
1/9
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
$1.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-10.2%
↓Gross Margin
10.9%
↓Debt/Equity
1.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.4%
FCF CAGR
—
FCF margin
-4.6%
FCF / Net income
1.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.82B · net income $-67.1M · FCF $-84.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.82B | $1.82B | $2.44B | $2.41B | $2.71B |
| Net Income | $-67.1M | $-67.1M | $-61.0M | $-325.6M | $74.4M |
| EBITDA | $-13.9M | $-13.9M | $12.0M | $-288.9M | $168.8M |
| EPS | -38.35 | -38.35 | -34.86 | -186.21 | 42.57 |
| Gross Margin | 10.9% | 10.9% | 11.0% | 8.8% | 16.8% |
| Operating Margin | -2.1% | -2.1% | 0.7% | -13.6% | 4.1% |
| Net Margin | -3.7% | -3.7% | -2.5% | -13.5% | 2.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.44 | 1.44 | 1.56 | 1.37 | 1.19 |
| Current Ratio | 1.15 | 1.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-84.5M | $-84.5M | $256.3M | $112.6M | $-16.6M |
| Returns | |||||
| ROE | -10.2% | -10.2% | -8.5% | -41.9% | 6.8% |
| Valuation | |||||
| P/E | — | — | — | — | 14.68 |
| EV/EBITDA | — | — | 107.43 | — | 9.48 |
| P/B | 1.58 | 1.58 | 1.15 | 1.01 | 0.99 |
| Growth & Yield | |||||
| Revenue Growth | -25.5% | -25.5% | 1.2% | -10.8% | — |
| EPS Growth | -10.0% | -10.0% | 81.3% | -537.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+17.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-34.86 → -38.35
Residual
+17.8%
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.