Real Estate / Real Estate ServicesBSE
$51.10
+2.42 (+4.97%)
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 4.0/100
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
27/100
D
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
$135M
P/E
29.9x
↑EV/EBITDA
N/A
•ROE
1.1%
↓Gross Margin
105.8%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+59.0%
FCF CAGR
—
FCF margin
-162.6%
FCF / Net income
-0.80x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.0M · net income $4.1M · FCF $-3.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.0M | $2.0M | $657500.00 | $520000.00 | $500000.00 |
| Net Income | $4.1M | $4.1M | $3.7M | $2.1M | $1.9M |
| EBITDA | $-4.6M | $-4.6M | $-3.6M | $-3.1M | $-3.0M |
| EPS | 1.55 | 1.55 | 1.40 | 0.80 | 0.72 |
| Gross Margin | 105.8% | 105.8% | 127.0% | 100.0% | 100.0% |
| Operating Margin | -245.6% | -245.6% | -628.6% | -696.6% | -733.9% |
| Net Margin | 202.7% | 202.7% | 560.6% | 406.1% | 378.1% |
| Cash Flow | |||||
| Free Cash Flow | $-3.3M | $-3.3M | $-3.9M | $-3.4M | $-3.6M |
| Returns | |||||
| ROE | 1.1% | 1.1% | 1.1% | 1.1% | 1.0% |
| Valuation | |||||
| P/E | 29.88 | 29.88 | 33.95 | 48.38 | 29.03 |
| P/B | 0.37 | 0.37 | 0.37 | 0.53 | 0.29 |
| Growth & Yield | |||||
| Revenue Growth | 206.0% | 206.0% | 26.4% | 4.0% | — |
| EPS Growth | 10.7% | 10.7% | 75.0% | 11.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
43.0%
EPS terminal req.
$4.53
Spread vs growth
-32.3%
5Y implied EPS CAGR
28.8%
EPS terminal req.
$5.49
Spread vs growth
-18.0%
10Y implied EPS CAGR
19.0%
EPS terminal req.
$8.84
Spread vs growth
-8.3%
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
-52.0%
Start / end P/E
76.1x → 33.0x
EPS bridge
1.40 → 1.55
Residual
-6.1%
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.