Real Estate / Real Estate ServicesNSE
$178.98
-4.41 (-2.45%)
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
34/100
D
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
$13.6B
P/E
688.4x
↑EV/EBITDA
13.6x
↑ROE
-2.1%
↓Gross Margin
N/A
•Debt/Equity
0.44
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+44.3%
FCF CAGR
—
FCF margin
10.1%
FCF / Net income
-3.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.81B · net income $-104.5M · FCF $386.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.81B | $3.81B | $2.53B | $2.14B | $1.27B |
| Net Income | $-104.5M | $-104.5M | $-325.7M | $-557.5M | $-288.9M |
| EBITDA | $1.16B | $1.16B | $601.3M | $206.9M | $-40.6M |
| EPS | 0.26 | 0.26 | -6.16 | -14.16 | -7.51 |
| Gross Margin | — | — | 73.3% | 66.4% | 58.5% |
| Operating Margin | -4.1% | -4.1% | -16.2% | -32.4% | -42.0% |
| Net Margin | -2.7% | -2.7% | -12.9% | -26.0% | -22.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 1.00 | 1.79 | 0.44 |
| Current Ratio | 1.21 | 1.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $386.8M | $386.8M | $59.3M | $-842.5M | $-696.5M |
| Returns | |||||
| ROE | -2.1% | -2.1% | -11.9% | -30.9% | -13.0% |
| Valuation | |||||
| P/E | 688.38 | 688.38 | — | — | — |
| EV/EBITDA | 13.59 | 13.59 | 18.55 | 44.26 | — |
| P/B | 2.70 | 2.70 | 3.10 | 3.32 | 1.93 |
| Growth & Yield | |||||
| Revenue Growth | 50.8% | 50.8% | 18.1% | 68.7% | — |
| EPS Growth | 104.2% | 104.2% | 56.5% | -88.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
293.8%
EPS terminal req.
$15.88
Spread vs growth
-189.6%
5Y implied EPS CAGR
136.5%
EPS terminal req.
$19.22
Spread vs growth
-32.2%
10Y implied EPS CAGR
61.3%
EPS terminal req.
$30.95
Spread vs growth
42.9%
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
-5.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.16 → 0.26
Residual
-5.6%
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.