Real Estate / Real Estate ServicesNSE
$37.33
-0.59 (-1.56%)
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 9.0/100
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
7/9
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
$3.4B
P/E
34.2x
↑EV/EBITDA
5.8x
↓ROE
4.7%
↑Gross Margin
71.3%
↑Debt/Equity
2.00
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+47.8%
FCF CAGR
—
FCF margin
-6.0%
FCF / Net income
-1.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.26B · net income $88.0M · FCF $-135.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.26B | $2.26B | $1.59B | $1.08B | $699.1M |
| Net Income | $88.0M | $88.0M | $17.5M | $4.3M | $-128.3M |
| EBITDA | $1.19B | $1.19B | $994.8M | $673.4M | $308.3M |
| EPS | — | — | 0.19 | 0.05 | -1.42 |
| Gross Margin | 71.3% | 71.3% | 69.6% | 75.3% | 64.1% |
| Operating Margin | 22.3% | 22.3% | 17.8% | 18.2% | -0.4% |
| Net Margin | 3.9% | 3.9% | 1.1% | 0.4% | -18.4% |
| Balance Sheet | |||||
| Debt/Equity | 2.00 | 2.00 | 7.04 | 11.29 | 192.37 |
| Current Ratio | 1.26 | 1.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-135.3M | $-135.3M | $820.3M | $-267.7M | $23.8M |
| Returns | |||||
| ROE | 4.7% | 4.7% | 3.2% | 1.5% | -1049.9% |
| Valuation | |||||
| P/E | 34.25 | 34.25 | — | — | — |
| EV/EBITDA | 5.76 | 5.76 | — | — | — |
| P/B | 1.81 | 1.81 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 42.2% | 42.2% | 47.0% | 54.6% | — |
| EPS Growth | — | — | 305.0% | 103.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-41.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.19 → n/d
Residual
-41.7%
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.