Real Estate / Real Estate ServicesKuwait
$295.00
+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 20.0/100
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
46/100
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
$92M
P/E
29.5x
↑EV/EBITDA
12950.1x
↑ROE
5.7%
↑Gross Margin
54.5%
↑Debt/Equity
1.28
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+20.2%
FCF CAGR
—
FCF margin
39.5%
FCF / Net income
1.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.0M · net income $2.8M · FCF $4.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.0M | $11.0M | $10.7M | $8.6M | $6.3M |
| Net Income | $2.8M | $2.8M | $1.6M | $264710.00 | $2.2M |
| EBITDA | $6.5M | $6.5M | $5.3M | $3.7M | $4.3M |
| EPS | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 |
| Gross Margin | 54.5% | 54.5% | 54.6% | 62.9% | 88.8% |
| Operating Margin | 23.0% | 23.0% | 23.3% | 19.3% | 42.4% |
| Net Margin | 25.1% | 25.1% | 14.8% | 3.1% | 35.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.28 | 1.28 | 1.56 | 2.84 | 2.83 |
| Current Ratio | 0.18 | 0.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.3M | $4.3M | $3.5M | $955351.00 | $-3.3M |
| Returns | |||||
| ROE | 5.7% | 5.7% | 4.4% | 0.8% | 6.3% |
| Valuation | |||||
| P/E | 29.50 | 29.50 | 17460.32 | 76666.67 | 14043.04 |
| EV/EBITDA | 12950.15 | 12950.15 | 5244.97 | 5535.39 | 7239.35 |
| P/B | 1747.82 | 1747.82 | 768.68 | 592.29 | 878.29 |
| Growth & Yield | |||||
| Revenue Growth | 2.5% | 2.5% | 24.8% | 35.9% | — |
| EPS Growth | 53.3% | 53.3% | 500.0% | -88.1% | — |
| Dividend Yield | 2.7% | 2.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1294.2%
EPS terminal req.
$26.18
Spread vs growth
-1240.8%
5Y implied EPS CAGR
404.8%
EPS terminal req.
$31.67
Spread vs growth
-351.5%
10Y implied EPS CAGR
135.7%
EPS terminal req.
$51.01
Spread vs growth
-82.3%
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
+119.3%
Start / end P/E
21904.8x → 30952.4x
EPS bridge
0.01 → 0.01
Residual
+22.0%
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.