Real Estate / Real Estate ServicesStuttgart
$1090.00
+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 52.0/100
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
32/100
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
$317M
P/E
28.6x
↑EV/EBITDA
22.9x
↑ROE
14.6%
↑Gross Margin
72.8%
↑Debt/Equity
0.79
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.7%
FCF CAGR
+5.4%
FCF margin
43.3%
FCF / Net income
0.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $24.7M · net income $12.1M · FCF $10.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $24.7M | $24.7M | $24.5M | $23.5M | $21.5M |
| Net Income | $12.1M | $12.1M | $11.0M | $10.1M | $9.7M |
| EBITDA | $16.7M | $16.7M | $17.2M | $17.7M | $15.1M |
| EPS | 41.45 | 41.45 | 37.84 | 34.79 | 33.40 |
| Gross Margin | 72.8% | 72.8% | 74.7% | 76.6% | 77.6% |
| Operating Margin | 48.0% | 48.0% | 51.2% | 50.0% | 50.7% |
| Net Margin | 48.8% | 48.8% | 44.9% | 43.1% | 45.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.79 | 0.79 | 0.81 | 0.79 | 0.84 |
| Current Ratio | 0.06 | 0.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.7M | $10.7M | $9.9M | $11.9M | $9.1M |
| Returns | |||||
| ROE | 14.6% | 14.6% | 13.6% | 12.5% | 12.2% |
| Valuation | |||||
| P/E | 28.57 | 28.57 | 28.28 | 32.48 | 45.20 |
| EV/EBITDA | 22.85 | 22.85 | 21.77 | 22.14 | 33.53 |
| P/B | 3.83 | 3.83 | 3.84 | 4.07 | 5.54 |
| Growth & Yield | |||||
| Revenue Growth | 0.8% | 0.8% | 4.3% | 9.3% | — |
| EPS Growth | 9.5% | 9.5% | 8.8% | 4.2% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
32.6%
EPS terminal req.
$96.72
Spread vs growth
-23.1%
5Y implied EPS CAGR
23.1%
EPS terminal req.
$117.03
Spread vs growth
-13.5%
10Y implied EPS CAGR
16.4%
EPS terminal req.
$188.48
Spread vs growth
-6.8%
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
-5.8%
Start / end P/E
31.2x → 26.3x
EPS bridge
37.84 → 41.45
Residual
-1.5%
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.