Real Estate / Real Estate ServicesBSE
$795.00
+0.50 (+0.06%)
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 30.0/100
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
37/100
D
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
$7.8B
P/E
32.2x
↑EV/EBITDA
16.4x
↑ROE
6.1%
↑Gross Margin
55.5%
↑Debt/Equity
0.39
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+9.2%
FCF CAGR
+76.1%
FCF margin
63.0%
FCF / Net income
4.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.65B · net income $242.8M · FCF $1.04B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.65B | $1.65B | $1.34B | $1.13B | $1.27B |
| Net Income | $242.8M | $242.8M | $215.1M | $338.6M | $443.7M |
| EBITDA | $415.3M | $415.3M | $356.6M | $490.1M | $612.1M |
| EPS | 24.70 | 24.70 | 21.87 | 34.43 | 45.12 |
| Gross Margin | 55.5% | 55.5% | 45.3% | 56.2% | 56.0% |
| Operating Margin | 18.1% | 18.1% | 18.7% | 34.3% | 39.4% |
| Net Margin | 14.7% | 14.7% | 16.1% | 30.0% | 35.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.39 | 0.39 | 0.30 | 0.23 | 0.01 |
| Current Ratio | 1.95 | 1.95 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.04B | $1.04B | $-139.2M | $-1.28B | $190.2M |
| Returns | |||||
| ROE | 6.1% | 6.1% | 5.6% | 9.1% | 12.9% |
| Valuation | |||||
| P/E | 32.16 | 32.16 | 32.09 | 24.15 | 12.86 |
| EV/EBITDA | 16.43 | 16.43 | 19.24 | 16.38 | 6.94 |
| P/B | 1.96 | 1.96 | 1.80 | 2.21 | 1.66 |
| Growth & Yield | |||||
| Revenue Growth | 23.1% | 23.1% | 18.8% | -10.9% | — |
| EPS Growth | 12.9% | 12.9% | -36.5% | -23.7% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
41.9%
EPS terminal req.
$70.54
Spread vs growth
-28.9%
5Y implied EPS CAGR
28.1%
EPS terminal req.
$85.36
Spread vs growth
-15.2%
10Y implied EPS CAGR
18.7%
EPS terminal req.
$137.47
Spread vs growth
-5.8%
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
-0.7%
Start / end P/E
37.0x → 32.2x
EPS bridge
21.87 → 24.70
Residual
-1.7%
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.