Real Estate / Real Estate - DevelopmentMilan
$0.07
+0.00 (+2.35%)
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 8.0/100
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
35/100
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
$55M
P/E
7.0x
↓EV/EBITDA
14.8x
↑ROE
4.9%
↑Gross Margin
86.6%
↑Debt/Equity
0.66
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-51.7%
FCF CAGR
—
FCF margin
-9.1%
FCF / Net income
-0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $18.1M · net income $5.4M · FCF $-1.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $18.1M | $18.1M | $18.0M | $16.3M | $160.7M |
| Net Income | $5.4M | $5.4M | $-904000.00 | $-1.7M | $29.1M |
| EBITDA | $8.4M | $8.4M | $2.9M | $1.2M | $41.3M |
| EPS | 0.01 | 0.01 | -0.00 | -0.00 | 0.04 |
| Gross Margin | 86.6% | 86.6% | 80.6% | 96.8% | 39.4% |
| Operating Margin | 5.0% | 5.0% | 0.0% | -10.1% | 25.7% |
| Net Margin | 29.7% | 29.7% | -5.0% | -10.4% | 18.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.66 | 0.66 | 0.74 | 0.79 | 0.82 |
| Current Ratio | 1.04 | 1.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.6M | $-1.6M | $596000.00 | $-17.4M | $173.4M |
| Returns | |||||
| ROE | 4.9% | 4.9% | -0.9% | -1.6% | 27.4% |
| Valuation | |||||
| P/E | 7.00 | 7.00 | — | — | 2.06 |
| EV/EBITDA | 14.76 | 14.76 | 39.65 | 101.36 | 3.20 |
| P/B | 0.50 | 0.50 | 0.40 | 0.47 | 0.56 |
| Growth & Yield | |||||
| Revenue Growth | 0.1% | 0.1% | 11.0% | -89.9% | — |
| EPS Growth | 688.2% | 688.2% | 46.8% | -106.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-3.9%
EPS terminal req.
$0.01
Spread vs growth
692.1%
5Y implied EPS CAGR
1.4%
EPS terminal req.
$0.01
Spread vs growth
686.8%
10Y implied EPS CAGR
5.6%
EPS terminal req.
$0.01
Spread vs growth
682.6%
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
+13.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → 0.01
Residual
+13.4%
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.