Real Estate / Real Estate ServicesBSE
$283.50
-5.20 (-1.82%)
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 6.0/100
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
35/100
D
Piotroski
3/9
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
$4.5B
P/E
363.5x
↑EV/EBITDA
252.8x
↑ROE
5.1%
↑Gross Margin
100.0%
↑Debt/Equity
0.44
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-644.0%
FCF / Net income
-10.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $20.6M · net income $12.1M · FCF $-132.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $20.6M | $20.6M | $5.0M | — | — |
| Net Income | $12.1M | $12.1M | $1.7M | $-1.0M | $596000.00 |
| EBITDA | $18.1M | $18.1M | $2.3M | $916888.51 | $791000.00 |
| EPS | — | — | — | -0.19 | 0.11 |
| Gross Margin | 100.0% | 100.0% | 100.0% | — | — |
| Operating Margin | 57.4% | 57.4% | 11.4% | — | — |
| Net Margin | 58.8% | 58.8% | 34.0% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 0.12 | — | — |
| Current Ratio | 8.27 | 8.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-132.5M | $-132.5M | $-8.2M | $-1.1M | $-932000.00 |
| Returns | |||||
| ROE | 5.1% | 5.1% | 2.3% | -1.4% | 0.8% |
| Valuation | |||||
| P/E | 363.46 | 363.46 | — | — | 99.00 |
| EV/EBITDA | 252.81 | 252.81 | 54.80 | 76.81 | 71.76 |
| P/B | 18.88 | 18.88 | 1.62 | 0.98 | 0.78 |
| Growth & Yield | |||||
| Revenue Growth | 311.6% | 311.6% | — | — | — |
| EPS Growth | — | — | — | -272.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+1057.5%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+1057.5%
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.