Real Estate / Real Estate ServicesBSE
$73.00
+1.61 (+2.26%)
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 10.0/100
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
44/100
C
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
$294M
P/E
46.2x
↑EV/EBITDA
16.7x
↑ROE
3.6%
↓Gross Margin
100.0%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.4%
FCF CAGR
-33.6%
FCF margin
13.6%
FCF / Net income
0.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $31.5M · net income $5.4M · FCF $4.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $31.5M | $31.5M | $32.3M | $28.6M | $26.1M |
| Net Income | $5.4M | $5.4M | $8.0M | $1.9M | $-395000.00 |
| EBITDA | $16.7M | $16.7M | $19.3M | $13.0M | $10.7M |
| EPS | 1.35 | 1.35 | 1.98 | 0.47 | -0.10 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | 24.7% | 24.7% | 33.6% | 13.4% | 6.9% |
| Net Margin | 17.3% | 17.3% | 24.7% | 6.7% | -1.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.03 | 0.06 | 0.11 |
| Current Ratio | 6.25 | 6.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.3M | $4.3M | $6.6M | $21.9M | $14.6M |
| Returns | |||||
| ROE | 3.6% | 3.6% | 5.5% | 1.4% | -0.3% |
| Valuation | |||||
| P/E | 46.20 | 46.20 | — | — | — |
| EV/EBITDA | 16.71 | 16.71 | — | — | — |
| P/B | 1.95 | 1.95 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -2.5% | -2.5% | 12.9% | 9.3% | — |
| EPS Growth | -31.8% | -31.8% | 321.3% | 570.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
68.7%
EPS terminal req.
$6.48
Spread vs growth
-100.5%
5Y implied EPS CAGR
42.2%
EPS terminal req.
$7.84
Spread vs growth
-74.0%
10Y implied EPS CAGR
25.0%
EPS terminal req.
$12.62
Spread vs growth
-56.9%
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
-11.9%
Start / end P/E
41.9x → 54.1x
EPS bridge
1.98 → 1.35
Residual
-9.3%
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.