Real Estate / Real Estate ServicesLSE
$2750.00
+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 16.0/100
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
54/100
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
$27M
P/E
20.8x
↑EV/EBITDA
1651.5x
↑ROE
4.4%
↑Gross Margin
67.4%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.1%
FCF CAGR
-10.9%
FCF margin
35.7%
FCF / Net income
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $680000.0 · net income $1.4M · FCF $243000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $680000.00 | $680000.00 | $683000.00 | $662000.00 | $703000.00 |
| Net Income | $1.4M | $1.4M | $1.1M | $1.1M | $2.4M |
| EBITDA | $1.7M | $1.7M | $1.4M | $1.3M | $2.7M |
| EPS | 1.33 | 1.33 | 1.03 | 1.05 | 2.18 |
| Gross Margin | 67.4% | 67.4% | 85.7% | 92.1% | 90.9% |
| Operating Margin | 89.0% | 89.0% | 87.8% | 100.6% | 103.6% |
| Net Margin | 199.7% | 199.7% | 156.8% | 168.3% | 342.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
| Current Ratio | 18.49 | 18.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $243000.00 | $243000.00 | $379000.00 | $283000.00 | $344000.00 |
| Returns | |||||
| ROE | 4.4% | 4.4% | 3.5% | 3.7% | 8.1% |
| Valuation | |||||
| P/E | 20.83 | 20.83 | 2238.22 | 2341.81 | 1168.49 |
| EV/EBITDA | 1651.50 | 1651.50 | 1709.87 | 2039.95 | 1033.62 |
| P/B | 91.68 | 91.68 | 78.86 | 86.98 | 94.29 |
| Growth & Yield | |||||
| Revenue Growth | -0.4% | -0.4% | 3.2% | -5.8% | — |
| EPS Growth | 29.3% | 29.3% | -1.8% | -52.1% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
468.4%
EPS terminal req.
$244.02
Spread vs growth
-439.0%
5Y implied EPS CAGR
194.7%
EPS terminal req.
$295.26
Spread vs growth
-165.3%
10Y implied EPS CAGR
80.0%
EPS terminal req.
$475.52
Spread vs growth
-50.7%
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
+6.9%
Start / end P/E
2530.2x → 2069.2x
EPS bridge
1.03 → 1.33
Residual
-5.3%
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.