Real Estate / Real Estate ServicesBSE
$166.85
-1.00 (-0.60%)
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 16.0/100
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
51/100
C
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
$28.3B
P/E
32.4x
↑EV/EBITDA
18.0x
↑ROE
4.3%
↓Gross Margin
39.5%
↓Debt/Equity
0.60
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+68.0%
FCF CAGR
—
FCF margin
-10.0%
FCF / Net income
-0.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.28B · net income $873.7M · FCF $-529.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.28B | $5.28B | $3.90B | $1.88B | $1.11B |
| Net Income | $873.7M | $873.7M | $661.1M | $854.9M | $479.4M |
| EBITDA | $2.22B | $2.22B | $1.52B | $1.37B | $753.1M |
| EPS | — | — | 3.90 | 5.04 | 2.83 |
| Gross Margin | 39.5% | 39.5% | 31.0% | 38.8% | 55.2% |
| Operating Margin | 26.8% | 26.8% | 18.1% | 17.8% | 27.7% |
| Net Margin | 16.5% | 16.5% | 16.9% | 45.5% | 43.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.60 | 0.60 | 0.50 | 0.23 | 0.10 |
| Cash Flow | |||||
| Free Cash Flow | $-529.1M | $-529.1M | $-525.8M | $152.7M | $-3.66B |
| Returns | |||||
| ROE | 4.3% | 4.3% | 3.2% | 5.3% | 3.8% |
| Valuation | |||||
| P/E | 32.40 | 32.40 | 20.52 | — | — |
| EV/EBITDA | 18.02 | 18.02 | 15.58 | — | — |
| P/B | 1.39 | 1.39 | 0.67 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 35.3% | 35.3% | 107.6% | 68.7% | — |
| EPS Growth | — | — | -22.6% | 78.1% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+81.5%
Start / end P/E
n/dx → n/dx
EPS bridge
3.90 → n/d
Residual
+79.7%
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.