Real Estate / Real Estate ServicesBSE
$193.55
+0.30 (+0.15%)
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 100.0/100
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
64/100
B
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
$743M
P/E
9.2x
↓EV/EBITDA
7.6x
↓ROE
25.9%
↑Gross Margin
N/A
•Debt/Equity
0.64
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+23.5%
FCF CAGR
—
FCF margin
58.6%
FCF / Net income
0.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $135.4M · net income $80.9M · FCF $79.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $135.4M | $135.4M | $131.7M | $103.4M | $71.8M |
| Net Income | $80.9M | $80.9M | $49.4M | $65.2M | $49.4M |
| EBITDA | $123.9M | $123.9M | $122.2M | $103.3M | $69.9M |
| EPS | — | — | 12.85 | 16.98 | 12.87 |
| Operating Margin | 59.0% | 59.0% | 61.5% | 68.3% | 75.5% |
| Net Margin | 59.7% | 59.7% | 37.5% | 63.1% | 68.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.64 | 0.64 | 0.96 | 1.34 | — |
| Current Ratio | 1.88 | 1.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $79.4M | $79.4M | $65.7M | $-210.9M | $-28.4M |
| Returns | |||||
| ROE | 25.9% | 25.9% | 21.4% | 36.1% | 42.8% |
| Valuation | |||||
| P/E | 9.19 | 9.19 | 21.77 | 16.65 | 10.64 |
| EV/EBITDA | 7.58 | 7.58 | 10.37 | 12.72 | 7.34 |
| P/B | 2.38 | 2.38 | 4.67 | 6.00 | 4.55 |
| Growth & Yield | |||||
| Revenue Growth | 2.8% | 2.8% | 27.4% | 43.9% | — |
| EPS Growth | — | — | -24.3% | 31.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-24.6%
Start / end P/E
n/dx → n/dx
EPS bridge
12.85 → n/d
Residual
-24.6%
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.