Real Estate / Real Estate ServicesMilan
$0.73
+0.00 (+0.28%)
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 41.0/100
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
43/100
C
Piotroski
5/9
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
$6M
P/E
24.2x
↑EV/EBITDA
8.4x
↓ROE
5.3%
↑Gross Margin
62.0%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+28.3%
FCF CAGR
+11.1%
FCF margin
5.5%
FCF / Net income
8.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.9M · net income $125187.0 · FCF $1.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.9M | $19.9M | $18.6M | $14.8M | $9.4M |
| Net Income | $125187.00 | $125187.00 | $536355.00 | $266074.00 | $-155305.00 |
| EBITDA | $555911.00 | $555911.00 | $1.1M | $811455.00 | $355969.00 |
| EPS | — | — | 0.06 | 0.03 | -0.02 |
| Gross Margin | 62.0% | 62.0% | 62.4% | 66.0% | 67.0% |
| Operating Margin | 1.2% | 1.2% | 3.5% | 2.5% | -0.2% |
| Net Margin | 0.6% | 0.6% | 2.9% | 1.8% | -1.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.13 | 1.31 | 2.43 |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.1M | $1.1M | $1.2M | $-1.7M | $795014.00 |
| Returns | |||||
| ROE | 5.3% | 5.3% | 23.8% | 15.5% | -10.8% |
| Valuation | |||||
| P/E | 24.20 | 24.20 | 20.42 | 44.08 | — |
| EV/EBITDA | 8.41 | 8.41 | 9.11 | 15.35 | 21.49 |
| P/B | 2.63 | 2.63 | 4.85 | 6.82 | 6.01 |
| Growth & Yield | |||||
| Revenue Growth | 6.7% | 6.7% | 25.4% | 57.9% | — |
| EPS Growth | — | — | 101.6% | 271.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-40.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.06 → n/d
Residual
-40.5%
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.